Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.85% first-year return on $87,195 initial cash invested.
-6.85%
Cash On Cash
5.2%
Cap Rate
0.79
DSCR
$2,806
Rent
-$498
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,806 income − $3,304 expenses = $498 out of pocket
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,195
Downpayment
20%
$65,900
Closing costs
1%
$3,295
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,806
Total Expenses
$3,304
Mortgage P&I
65%
$1,815
Property Taxes
15%
$420
Home Insurance
4%
$115
HOA
0%
$0
Property Management
12%
$337
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$309