Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected 0% first-year return on $88,098 initial cash invested.
0%
Cash On Cash
6.47%
Cap Rate
1.07
DSCR
$3,130
Rent
$0
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,130 income − $3,130 expenses = $0 cash flow
Investment Breakdown
|
Purchase Price
$334k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,098
Downpayment
20%
$66,760
Closing costs
1%
$3,338
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,130
Total Expenses
$3,130
Mortgage P&I
54%
$1,676
Property Taxes
8%
$248
Home Insurance
4%
$117
HOA
1%
$25
Property Management
12%
$376
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$344