Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.68% first-year return on $88,875 initial cash invested.
-0.68%
Cash On Cash
6.28%
Cap Rate
1.04
DSCR
$3,022
Rent
-$50
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,022 income − $3,072 expenses = $50 out of pocket
Investment Breakdown
|
Purchase Price
$338k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,875
Downpayment
20%
$67,500
Closing costs
1%
$3,375
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,022
Total Expenses
$3,072
Mortgage P&I
56%
$1,695
Property Taxes
8%
$227
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$363
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$332