Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.81% first-year return on $88,812 initial cash invested.
-8.81%
Cash On Cash
4.33%
Cap Rate
0.69
DSCR
$2,890
Rent
-$652
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,890 income − $3,542 expenses = $652 out of pocket
Investment Breakdown
|
Purchase Price
$337k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,812
Downpayment
20%
$67,440
Closing costs
1%
$3,372
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,890
Total Expenses
$3,542
Mortgage P&I
61%
$1,752
Property Taxes
24%
$684
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$347
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$318