Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.4% first-year return on $88,350 initial cash invested.
-1.4%
Cash On Cash
6.24%
Cap Rate
1.03
DSCR
$3,752
Rent
-$103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,752 income − $3,855 expenses = $103 out of pocket
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,350
Downpayment
20%
$67,000
Closing costs
1%
$3,350
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,752
Total Expenses
$3,855
Mortgage P&I
45%
$1,694
Property Taxes
20%
$733
Home Insurance
3%
$117
HOA
1%
$35
Property Management
12%
$450
CapEx
4%
$150
Vacancy
3%
$113
Maintenance
4%
$150
Other
11%
$413