Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.47% first-year return on $88,077 initial cash invested.
-8.47%
Cash On Cash
4.76%
Cap Rate
0.72
DSCR
$2,564
Rent
-$622
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,564 income − $3,186 expenses = $622 out of pocket
Investment Breakdown
|
Purchase Price
$334k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,077
Downpayment
20%
$66,740
Closing costs
1%
$3,337
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,564
Total Expenses
$3,186
Mortgage P&I
72%
$1,844
Property Taxes
14%
$350
Home Insurance
5%
$119
HOA
0%
$0
Property Management
12%
$308
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$282