Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.75% first-year return on $88,350 initial cash invested.
-0.75%
Cash On Cash
6.96%
Cap Rate
1.05
DSCR
$3,501
Rent
-$55
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,501 income − $3,556 expenses = $55 out of pocket
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,350
Downpayment
20%
$67,000
Closing costs
1%
$3,350
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,501
Total Expenses
$3,556
Mortgage P&I
53%
$1,858
Property Taxes
8%
$269
Home Insurance
3%
$117
HOA
3%
$122
Property Management
12%
$420
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$385