Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.63% first-year return on $87,909 initial cash invested.
-16.63%
Cash On Cash
1.65%
Cap Rate
0.28
DSCR
$1,156
Rent
-$1,218
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$333k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,909
Downpayment
20%
$66,580
Closing costs
1%
$3,329
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,156
Total Expenses
$2,374
Mortgage P&I
141%
$1,629
Property Taxes
20%
$236
Home Insurance
10%
$116
HOA
0%
$0
Property Management
12%
$139
CapEx
4%
$46
Vacancy
3%
$35
Maintenance
4%
$46
Other
11%
$127