Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.26% first-year return on $88,266 initial cash invested.
-3.26%
Cash On Cash
5.69%
Cap Rate
0.94
DSCR
$3,372
Rent
-$240
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,372 income − $3,612 expenses = $240 out of pocket
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,266
Downpayment
20%
$66,920
Closing costs
1%
$3,346
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,372
Total Expenses
$3,612
Mortgage P&I
50%
$1,691
Property Taxes
14%
$472
Home Insurance
4%
$119
HOA
5%
$183
Property Management
12%
$405
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$371