Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.67% first-year return on $87,279 initial cash invested.
-2.67%
Cash On Cash
5.66%
Cap Rate
0.94
DSCR
$2,565
Rent
-$194
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,565 income − $2,759 expenses = $194 out of pocket
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,279
Downpayment
20%
$65,980
Closing costs
1%
$3,299
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,565
Total Expenses
$2,759
Mortgage P&I
64%
$1,648
Property Taxes
5%
$122
Home Insurance
5%
$116
HOA
0%
$0
Property Management
12%
$308
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$282