Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.4% first-year return on $88,329 initial cash invested.
-8.4%
Cash On Cash
4.74%
Cap Rate
0.72
DSCR
$2,655
Rent
-$618
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,655 income − $3,273 expenses = $618 out of pocket
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,329
Downpayment
20%
$66,980
Closing costs
1%
$3,349
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,655
Total Expenses
$3,273
Mortgage P&I
69%
$1,834
Property Taxes
6%
$150
Home Insurance
4%
$117
HOA
10%
$269
Property Management
12%
$319
CapEx
4%
$106
Vacancy
3%
$80
Maintenance
4%
$106
Other
11%
$292