Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.63% first-year return on $88,602 initial cash invested.
-4.63%
Cash On Cash
4.98%
Cap Rate
0.85
DSCR
$2,350
Rent
-$342
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$336k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,602
Downpayment
20%
$67,240
Closing costs
1%
$3,362
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,350
Total Expenses
$2,692
Mortgage P&I
70%
$1,643
Property Taxes
5%
$129
Home Insurance
5%
$122
HOA
0%
$0
Property Management
12%
$282
CapEx
4%
$94
Vacancy
3%
$70
Maintenance
4%
$94
Other
11%
$258