Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.33% first-year return on $87,279 initial cash invested.
-0.33%
Cash On Cash
6.95%
Cap Rate
1.06
DSCR
$3,328
Rent
-$24
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,328 income − $3,352 expenses = $24 out of pocket
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,279
Downpayment
20%
$65,980
Closing costs
1%
$3,299
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,328
Total Expenses
$3,352
Mortgage P&I
54%
$1,803
Property Taxes
9%
$302
Home Insurance
3%
$116
HOA
0%
$0
Property Management
12%
$399
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$366