Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.66% first-year return on $87,279 initial cash invested.
-4.66%
Cash On Cash
5.52%
Cap Rate
0.87
DSCR
$2,766
Rent
-$339
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,766 income − $3,105 expenses = $339 out of pocket
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,766
Total Expenses
$3,105
Mortgage P&I
63%
$1,746
Property Taxes
11%
$302
Home Insurance
4%
$116
HOA
0%
$0
Property Management
12%
$332
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$304