Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.95% first-year return on $87,300 initial cash invested.
-9.95%
Cash On Cash
3.88%
Cap Rate
0.63
DSCR
$2,752
Rent
-$724
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,752 income − $3,476 expenses = $724 out of pocket
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,752
Total Expenses
$3,476
Mortgage P&I
61%
$1,681
Property Taxes
24%
$660
Home Insurance
4%
$116
HOA
3%
$83
Property Management
12%
$330
CapEx
4%
$110
Vacancy
3%
$83
Maintenance
4%
$110
Other
11%
$303