Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.51% first-year return on $88,182 initial cash invested.
-1.51%
Cash On Cash
6.11%
Cap Rate
1.01
DSCR
$3,219
Rent
-$111
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,219 income − $3,330 expenses = $111 out of pocket
Investment Breakdown
|
Purchase Price
$334k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,182
Downpayment
20%
$66,840
Closing costs
1%
$3,342
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,219
Total Expenses
$3,330
Mortgage P&I
52%
$1,684
Property Taxes
13%
$432
Home Insurance
4%
$119
HOA
0%
$0
Property Management
12%
$386
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$354