Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.19% first-year return on $88,768 initial cash invested.
-2.19%
Cash On Cash
5.67%
Cap Rate
0.96
DSCR
$2,504
Rent
-$162
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$337k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,768
Downpayment
20%
$67,398
Closing costs
1%
$3,370
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,504
Total Expenses
$2,666
Mortgage P&I
66%
$1,654
Property Taxes
2%
$44
Home Insurance
5%
$118
HOA
0%
$0
Property Management
12%
$300
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$275