Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.55% first-year return on $88,959 initial cash invested.
-3.55%
Cash On Cash
6.15%
Cap Rate
0.92
DSCR
$2,892
Rent
-$263
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,892 income − $3,155 expenses = $263 out of pocket
Investment Breakdown
|
Purchase Price
$338k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,959
Downpayment
20%
$67,580
Closing costs
1%
$3,379
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,892
Total Expenses
$3,155
Mortgage P&I
65%
$1,880
Property Taxes
4%
$124
Home Insurance
4%
$122
HOA
2%
$45
Property Management
12%
$347
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$318