Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.13% first-year return on $88,749 initial cash invested.
-6.13%
Cash On Cash
4.77%
Cap Rate
0.8
DSCR
$3,158
Rent
-$453
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,158 income − $3,611 expenses = $453 out of pocket
Investment Breakdown
|
Purchase Price
$337k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,749
Downpayment
20%
$67,380
Closing costs
1%
$3,369
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,158
Total Expenses
$3,611
Mortgage P&I
53%
$1,666
Property Taxes
8%
$244
Home Insurance
4%
$122
HOA
16%
$506
Property Management
12%
$379
CapEx
4%
$126
Vacancy
3%
$95
Maintenance
4%
$126
Other
11%
$347