Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.43% first-year return on $88,203 initial cash invested.
-7.43%
Cash On Cash
4.41%
Cap Rate
0.73
DSCR
$2,512
Rent
-$546
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,512 income − $3,058 expenses = $546 out of pocket
Investment Breakdown
|
Purchase Price
$334k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,203
Downpayment
20%
$66,860
Closing costs
1%
$3,343
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,512
Total Expenses
$3,058
Mortgage P&I
67%
$1,675
Property Taxes
16%
$409
Home Insurance
5%
$122
HOA
0%
$0
Property Management
12%
$301
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$276