Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.04% first-year return on $88,980 initial cash invested.
-2.04%
Cash On Cash
5.93%
Cap Rate
0.98
DSCR
$2,954
Rent
-$151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,954 income − $3,105 expenses = $151 out of pocket
Investment Breakdown
|
Purchase Price
$338k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,980
Downpayment
20%
$67,600
Closing costs
1%
$3,380
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,954
Total Expenses
$3,105
Mortgage P&I
58%
$1,703
Property Taxes
9%
$276
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$354
CapEx
4%
$118
Vacancy
3%
$89
Maintenance
4%
$118
Other
11%
$325