Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.14% first-year return on $87,930 initial cash invested.
-2.14%
Cash On Cash
5.84%
Cap Rate
0.97
DSCR
$2,866
Rent
-$157
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,866 income − $3,023 expenses = $157 out of pocket
Investment Breakdown
|
Purchase Price
$333k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,930
Downpayment
20%
$66,600
Closing costs
1%
$3,330
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,866
Total Expenses
$3,023
Mortgage P&I
58%
$1,662
Property Taxes
9%
$244
Home Insurance
4%
$119
HOA
1%
$23
Property Management
12%
$344
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$315