Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.12% first-year return on $87,300 initial cash invested.
-3.12%
Cash On Cash
5.87%
Cap Rate
0.94
DSCR
$3,195
Rent
-$227
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,195 income − $3,422 expenses = $227 out of pocket
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,300
Downpayment
20%
$66,000
Closing costs
1%
$3,300
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,195
Total Expenses
$3,422
Mortgage P&I
54%
$1,714
Property Taxes
12%
$399
Home Insurance
4%
$116
HOA
3%
$107
Property Management
12%
$383
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$351