Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.25% first-year return on $88,161 initial cash invested.
-5.25%
Cash On Cash
4.91%
Cap Rate
0.83
DSCR
$2,571
Rent
-$386
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
$88,161
Downpayment
20%
$66,820
Closing costs
1%
$3,341
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,571
Total Expenses
$2,957
Mortgage P&I
64%
$1,649
Property Taxes
6%
$159
Home Insurance
5%
$119
HOA
6%
$155
Property Management
12%
$309
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$283