Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1% first-year return on $87,573 initial cash invested.
-1%
Cash On Cash
6.27%
Cap Rate
1.03
DSCR
$3,021
Rent
-$73
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,021 income − $3,094 expenses = $73 out of pocket
Investment Breakdown
|
Purchase Price
$331k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,021
Total Expenses
$3,094
Mortgage P&I
56%
$1,683
Property Taxes
8%
$228
Home Insurance
4%
$122
HOA
1%
$33
Property Management
12%
$363
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$332