Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.45% first-year return on $88,978 initial cash invested.
-6.45%
Cash On Cash
5.12%
Cap Rate
0.8
DSCR
$2,996
Rent
-$478
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,996 income − $3,474 expenses = $478 out of pocket
Investment Breakdown
|
Purchase Price
$338k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,978
Downpayment
20%
$67,598
Closing costs
1%
$3,380
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,996
Total Expenses
$3,474
Mortgage P&I
60%
$1,799
Property Taxes
17%
$499
Home Insurance
4%
$118
HOA
1%
$38
Property Management
12%
$360
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$330