Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.19% first-year return on $88,455 initial cash invested.
-0.19%
Cash On Cash
6.55%
Cap Rate
1.06
DSCR
$3,092
Rent
-$14
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,092 income − $3,106 expenses = $14 out of pocket
Investment Breakdown
|
Purchase Price
$336k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,455
Downpayment
20%
$67,100
Closing costs
1%
$3,355
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,092
Total Expenses
$3,106
Mortgage P&I
56%
$1,721
Property Taxes
6%
$184
Home Insurance
5%
$149
HOA
0%
$0
Property Management
12%
$371
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$340