Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.74% first-year return on $88,140 initial cash invested.
-1.74%
Cash On Cash
6.15%
Cap Rate
1
DSCR
$2,998
Rent
-$128
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,998 income − $3,126 expenses = $128 out of pocket
Investment Breakdown
|
Purchase Price
$334k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,140
Downpayment
20%
$66,800
Closing costs
1%
$3,340
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,998
Total Expenses
$3,126
Mortgage P&I
57%
$1,721
Property Taxes
9%
$266
Home Insurance
4%
$119
HOA
0%
$0
Property Management
12%
$360
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$330