Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.13% first-year return on $87,573 initial cash invested.
-10.13%
Cash On Cash
3.96%
Cap Rate
0.64
DSCR
$3,158
Rent
-$739
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,158 income − $3,897 expenses = $739 out of pocket
Investment Breakdown
|
Purchase Price
$331k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,573
Downpayment
20%
$66,260
Closing costs
1%
$3,313
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,158
Total Expenses
$3,897
Mortgage P&I
54%
$1,706
Property Taxes
13%
$409
Home Insurance
4%
$119
HOA
19%
$590
Property Management
12%
$379
CapEx
4%
$126
Vacancy
3%
$95
Maintenance
4%
$126
Other
11%
$347