Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.95% first-year return on $87,384 initial cash invested.
-2.95%
Cash On Cash
5.6%
Cap Rate
0.93
DSCR
$2,544
Rent
-$215
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,544 income − $2,759 expenses = $215 out of pocket
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,384
Downpayment
20%
$66,080
Closing costs
1%
$3,304
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,544
Total Expenses
$2,759
Mortgage P&I
65%
$1,655
Property Taxes
5%
$116
Home Insurance
5%
$117
HOA
0%
$6
Property Management
12%
$305
CapEx
4%
$102
Vacancy
3%
$76
Maintenance
4%
$102
Other
11%
$280