Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.6% first-year return on $88,035 initial cash invested.
-0.6%
Cash On Cash
6.97%
Cap Rate
1.05
DSCR
$3,375
Rent
-$44
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,375 income − $3,419 expenses = $44 out of pocket
Investment Breakdown
|
Purchase Price
$334k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,035
Downpayment
20%
$66,700
Closing costs
1%
$3,335
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,375
Total Expenses
$3,419
Mortgage P&I
55%
$1,845
Property Taxes
9%
$300
Home Insurance
4%
$119
HOA
0%
$8
Property Management
12%
$405
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$371