Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.67% first-year return on $87,279 initial cash invested.
-0.67%
Cash On Cash
6.29%
Cap Rate
1.05
DSCR
$3,453
Rent
-$49
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,453 income − $3,502 expenses = $49 out of pocket
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,453
Total Expenses
$3,502
Mortgage P&I
47%
$1,639
Property Taxes
17%
$573
Home Insurance
3%
$116
HOA
0%
$0
Property Management
12%
$414
CapEx
4%
$138
Vacancy
3%
$104
Maintenance
4%
$138
Other
11%
$380