Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.9% first-year return on $87,783 initial cash invested.
-6.9%
Cash On Cash
4.49%
Cap Rate
0.75
DSCR
$2,223
Rent
-$505
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,223 income − $2,728 expenses = $505 out of pocket
Investment Breakdown
|
Purchase Price
$332k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,783
Downpayment
20%
$66,460
Closing costs
1%
$3,323
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,223
Total Expenses
$2,728
Mortgage P&I
75%
$1,660
Property Taxes
9%
$189
Home Insurance
5%
$122
HOA
0%
$0
Property Management
12%
$267
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$245