Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.45% first-year return on $87,867 initial cash invested.
-6.45%
Cash On Cash
4.81%
Cap Rate
0.78
DSCR
$2,392
Rent
-$472
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,392 income − $2,864 expenses = $472 out of pocket
Investment Breakdown
|
Purchase Price
$333k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,867
Downpayment
20%
$66,540
Closing costs
1%
$3,327
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,392
Total Expenses
$2,864
Mortgage P&I
71%
$1,709
Property Taxes
9%
$220
Home Insurance
5%
$121
HOA
0%
$0
Property Management
12%
$287
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$263