Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.9% first-year return on $88,077 initial cash invested.
-9.9%
Cash On Cash
4.06%
Cap Rate
0.64
DSCR
$1,988
Rent
-$727
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,988 income − $2,715 expenses = $727 out of pocket
Investment Breakdown
|
Purchase Price
$334k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,077
Downpayment
20%
$66,740
Closing costs
1%
$3,337
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,988
Total Expenses
$2,715
Mortgage P&I
89%
$1,776
Property Taxes
7%
$139
Home Insurance
6%
$122
HOA
0%
$0
Property Management
12%
$239
CapEx
4%
$80
Vacancy
3%
$60
Maintenance
4%
$80
Other
11%
$219