Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8% first-year return on $88,182 initial cash invested.
-8%
Cash On Cash
4.3%
Cap Rate
0.72
DSCR
$2,950
Rent
-$588
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,950 income − $3,538 expenses = $588 out of pocket
Investment Breakdown
|
Purchase Price
$334k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,182
Downpayment
20%
$66,840
Closing costs
1%
$3,342
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,950
Total Expenses
$3,538
Mortgage P&I
57%
$1,668
Property Taxes
25%
$746
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$354
CapEx
4%
$118
Vacancy
3%
$88
Maintenance
4%
$118
Other
11%
$324