Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.2% first-year return on $88,077 initial cash invested.
-3.2%
Cash On Cash
5.58%
Cap Rate
0.94
DSCR
$3,364
Rent
-$235
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$334k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,077
Downpayment
20%
$66,740
Closing costs
1%
$3,337
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,364
Total Expenses
$3,599
Mortgage P&I
49%
$1,652
Property Taxes
16%
$540
Home Insurance
3%
$117
HOA
4%
$145
Property Management
12%
$404
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$370