Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.01% first-year return on $87,447 initial cash invested.
-6.01%
Cash On Cash
4.65%
Cap Rate
0.79
DSCR
$2,288
Rent
-$438
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,288 income − $2,726 expenses = $438 out of pocket
Investment Breakdown
|
Purchase Price
$331k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,447
Downpayment
20%
$66,140
Closing costs
1%
$3,307
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,288
Total Expenses
$2,726
Mortgage P&I
71%
$1,628
Property Taxes
9%
$203
Home Insurance
5%
$115
HOA
0%
$0
Property Management
12%
$275
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$252