Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.65% first-year return on $87,993 initial cash invested.
-0.65%
Cash On Cash
6.08%
Cap Rate
1.04
DSCR
$2,686
Rent
-$48
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,686 income − $2,734 expenses = $48 out of pocket
Investment Breakdown
|
Purchase Price
$333k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,993
Downpayment
20%
$66,660
Closing costs
1%
$3,333
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,686
Total Expenses
$2,734
Mortgage P&I
61%
$1,630
Property Taxes
3%
$82
Home Insurance
4%
$110
HOA
0%
$0
Property Management
12%
$322
CapEx
4%
$107
Vacancy
3%
$81
Maintenance
4%
$107
Other
11%
$295