Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.21% first-year return on $88,329 initial cash invested.
-1.21%
Cash On Cash
6.01%
Cap Rate
1.03
DSCR
$3,368
Rent
-$89
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,329
Downpayment
20%
$66,980
Closing costs
1%
$3,349
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,368
Total Expenses
$3,457
Mortgage P&I
48%
$1,630
Property Taxes
17%
$565
Home Insurance
3%
$117
HOA
0%
$0
Property Management
12%
$404
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$370