Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.23% first-year return on $88,056 initial cash invested.
-0.23%
Cash On Cash
6.96%
Cap Rate
1.06
DSCR
$3,238
Rent
-$17
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,238 income − $3,255 expenses = $17 out of pocket
Investment Breakdown
|
Purchase Price
$334k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,056
Downpayment
20%
$66,720
Closing costs
1%
$3,336
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,238
Total Expenses
$3,255
Mortgage P&I
56%
$1,821
Property Taxes
8%
$253
Home Insurance
2%
$79
HOA
0%
$0
Property Management
12%
$389
CapEx
4%
$130
Vacancy
3%
$97
Maintenance
4%
$130
Other
11%
$356