Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.66% first-year return on $87,804 initial cash invested.
-0.66%
Cash On Cash
6.23%
Cap Rate
1.04
DSCR
$3,056
Rent
-$48
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,056 income − $3,104 expenses = $48 out of pocket
Investment Breakdown
|
Purchase Price
$332k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,804
Downpayment
20%
$66,480
Closing costs
1%
$3,324
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,056
Total Expenses
$3,104
Mortgage P&I
54%
$1,652
Property Taxes
10%
$294
Home Insurance
4%
$119
HOA
0%
$0
Property Management
12%
$367
CapEx
4%
$122
Vacancy
3%
$92
Maintenance
4%
$122
Other
11%
$336