Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.17% first-year return on $87,300 initial cash invested.
-5.17%
Cash On Cash
5.04%
Cap Rate
0.83
DSCR
$2,402
Rent
-$376
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,402 income − $2,778 expenses = $376 out of pocket
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,300
Downpayment
20%
$66,000
Closing costs
1%
$3,300
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,402
Total Expenses
$2,778
Mortgage P&I
69%
$1,667
Property Taxes
7%
$179
Home Insurance
5%
$116
HOA
0%
$0
Property Management
12%
$288
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$264