Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.45% first-year return on $88,476 initial cash invested.
-1.45%
Cash On Cash
5.85%
Cap Rate
1
DSCR
$2,786
Rent
-$107
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,786 income − $2,893 expenses = $107 out of pocket
Investment Breakdown
|
Purchase Price
$336k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,476
Downpayment
20%
$67,120
Closing costs
1%
$3,356
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,786
Total Expenses
$2,893
Mortgage P&I
59%
$1,633
Property Taxes
7%
$192
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$334
CapEx
4%
$111
Vacancy
3%
$84
Maintenance
4%
$111
Other
11%
$306