Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.24% first-year return on $88,833 initial cash invested.
-4.24%
Cash On Cash
5.9%
Cap Rate
0.89
DSCR
$2,740
Rent
-$314
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,740 income − $3,054 expenses = $314 out of pocket
Investment Breakdown
|
Purchase Price
$337k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,833
Downpayment
20%
$67,460
Closing costs
1%
$3,373
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,740
Total Expenses
$3,054
Mortgage P&I
68%
$1,862
Property Taxes
5%
$138
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$329
CapEx
4%
$110
Vacancy
3%
$82
Maintenance
4%
$110
Other
11%
$301