Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.26% first-year return on $88,266 initial cash invested.
-7.26%
Cash On Cash
4.54%
Cap Rate
0.74
DSCR
$2,498
Rent
-$534
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,498 income − $3,032 expenses = $534 out of pocket
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,266
Downpayment
20%
$66,920
Closing costs
1%
$3,346
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,498
Total Expenses
$3,032
Mortgage P&I
68%
$1,699
Property Taxes
15%
$364
Home Insurance
5%
$119
HOA
0%
$0
Property Management
12%
$300
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$275