Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.73% first-year return on $88,770 initial cash invested.
-11.73%
Cash On Cash
3.22%
Cap Rate
0.53
DSCR
$1,674
Rent
-$868
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,674 income − $2,542 expenses = $868 out of pocket
Investment Breakdown
|
Purchase Price
$337k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,770
Downpayment
20%
$67,400
Closing costs
1%
$3,370
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,674
Total Expenses
$2,542
Mortgage P&I
102%
$1,705
Property Taxes
9%
$146
Home Insurance
7%
$122
HOA
0%
$0
Property Management
12%
$201
CapEx
4%
$67
Vacancy
3%
$50
Maintenance
4%
$67
Other
11%
$184