Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.14% first-year return on $87,636 initial cash invested.
-0.14%
Cash On Cash
6.7%
Cap Rate
1.07
DSCR
$3,418
Rent
-$10
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,418 income − $3,428 expenses = $10 out of pocket
Investment Breakdown
|
Purchase Price
$332k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,636
Downpayment
20%
$66,320
Closing costs
1%
$3,316
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,418
Total Expenses
$3,428
Mortgage P&I
50%
$1,724
Property Taxes
10%
$339
Home Insurance
3%
$119
HOA
2%
$83
Property Management
12%
$410
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$376