Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.89% first-year return on $88,308 initial cash invested.
-4.89%
Cash On Cash
5.31%
Cap Rate
0.86
DSCR
$2,818
Rent
-$360
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,818 income − $3,178 expenses = $360 out of pocket
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,308
Downpayment
20%
$66,960
Closing costs
1%
$3,348
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,818
Total Expenses
$3,178
Mortgage P&I
61%
$1,729
Property Taxes
13%
$368
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$338
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$310