Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.55% first-year return on $88,875 initial cash invested.
-7.55%
Cash On Cash
4.85%
Cap Rate
0.75
DSCR
$2,402
Rent
-$559
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,402 income − $2,961 expenses = $559 out of pocket
Investment Breakdown
|
Purchase Price
$338k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,875
Downpayment
20%
$67,500
Closing costs
1%
$3,375
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,402
Total Expenses
$2,961
Mortgage P&I
76%
$1,827
Property Taxes
9%
$206
Home Insurance
5%
$112
HOA
0%
$0
Property Management
12%
$288
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$264