Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.53% first-year return on $88,497 initial cash invested.
-5.53%
Cash On Cash
5%
Cap Rate
0.82
DSCR
$2,594
Rent
-$408
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,594 income − $3,002 expenses = $408 out of pocket
Investment Breakdown
|
Purchase Price
$336k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,497
Downpayment
20%
$67,140
Closing costs
1%
$3,357
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,594
Total Expenses
$3,002
Mortgage P&I
66%
$1,703
Property Taxes
12%
$299
Home Insurance
5%
$118
HOA
0%
$0
Property Management
12%
$311
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$285