Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.61% first-year return on $87,279 initial cash invested.
-4.61%
Cash On Cash
5.96%
Cap Rate
0.88
DSCR
$2,988
Rent
-$335
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,988 income − $3,323 expenses = $335 out of pocket
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,279
Downpayment
20%
$65,980
Closing costs
1%
$3,299
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,988
Total Expenses
$3,323
Mortgage P&I
62%
$1,854
Property Taxes
11%
$335
Home Insurance
4%
$116
HOA
0%
$0
Property Management
12%
$359
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$329