Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.22% first-year return on $88,350 initial cash invested.
-4.22%
Cash On Cash
5.66%
Cap Rate
0.9
DSCR
$3,240
Rent
-$311
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,240 income − $3,551 expenses = $311 out of pocket
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,350
Downpayment
20%
$67,000
Closing costs
1%
$3,350
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,240
Total Expenses
$3,551
Mortgage P&I
54%
$1,762
Property Taxes
18%
$570
Home Insurance
4%
$117
HOA
0%
$0
Property Management
12%
$389
CapEx
4%
$130
Vacancy
3%
$97
Maintenance
4%
$130
Other
11%
$356