Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.09% first-year return on $87,290 initial cash invested.
-3.09%
Cash On Cash
6.19%
Cap Rate
0.94
DSCR
$2,814
Rent
-$225
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,814 income − $3,039 expenses = $225 out of pocket
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,290
Downpayment
20%
$65,990
Closing costs
1%
$3,300
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,814
Total Expenses
$3,039
Mortgage P&I
65%
$1,815
Property Taxes
5%
$150
Home Insurance
4%
$116
HOA
0%
$0
Property Management
12%
$338
CapEx
4%
$113
Vacancy
3%
$84
Maintenance
4%
$113
Other
11%
$310