Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.23% first-year return on $88,917 initial cash invested.
-0.23%
Cash On Cash
6.63%
Cap Rate
1.06
DSCR
$2,901
Rent
-$17
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,901 income − $2,918 expenses = $17 out of pocket
Investment Breakdown
|
Purchase Price
$338k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,917
Downpayment
20%
$67,540
Closing costs
1%
$3,377
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,901
Total Expenses
$2,918
Mortgage P&I
61%
$1,768
Property Taxes
1%
$42
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$348
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$319