Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.44% first-year return on $87,531 initial cash invested.
-2.44%
Cash On Cash
5.77%
Cap Rate
0.96
DSCR
$2,858
Rent
-$178
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,858 income − $3,036 expenses = $178 out of pocket
Investment Breakdown
|
Purchase Price
$331k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,531
Downpayment
20%
$66,220
Closing costs
1%
$3,311
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,858
Total Expenses
$3,036
Mortgage P&I
58%
$1,655
Property Taxes
10%
$289
Home Insurance
4%
$121
HOA
0%
$0
Property Management
12%
$343
CapEx
4%
$114
Vacancy
3%
$86
Maintenance
4%
$114
Other
11%
$314