Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.44% first-year return on $88,728 initial cash invested.
-3.44%
Cash On Cash
5.52%
Cap Rate
0.92
DSCR
$2,913
Rent
-$254
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,913 income − $3,167 expenses = $254 out of pocket
Investment Breakdown
|
Purchase Price
$337k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,728
Downpayment
20%
$67,360
Closing costs
1%
$3,368
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,913
Total Expenses
$3,167
Mortgage P&I
58%
$1,686
Property Taxes
13%
$368
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$350
CapEx
4%
$117
Vacancy
3%
$87
Maintenance
4%
$117
Other
11%
$320