Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.42% first-year return on $88,182 initial cash invested.
-5.42%
Cash On Cash
5.03%
Cap Rate
0.82
DSCR
$2,314
Rent
-$398
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,314 income − $2,712 expenses = $398 out of pocket
Investment Breakdown
|
Purchase Price
$334k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,314
Total Expenses
$2,712
Mortgage P&I
74%
$1,706
Property Taxes
4%
$96
Home Insurance
5%
$122
HOA
0%
$0
Property Management
12%
$278
CapEx
4%
$93
Vacancy
3%
$69
Maintenance
4%
$93
Other
11%
$255