Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.05% first-year return on $87,615 initial cash invested.
-0.05%
Cash On Cash
6.65%
Cap Rate
1.08
DSCR
$3,342
Rent
-$4
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,342 income − $3,346 expenses = $4 out of pocket
Investment Breakdown
|
Purchase Price
$332k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,615
Downpayment
20%
$66,300
Closing costs
1%
$3,315
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,342
Total Expenses
$3,346
Mortgage P&I
51%
$1,708
Property Taxes
11%
$382
Home Insurance
4%
$119
HOA
0%
$0
Property Management
12%
$401
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$368