Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.69% first-year return on $87,657 initial cash invested.
-6.69%
Cash On Cash
4.49%
Cap Rate
0.75
DSCR
$2,130
Rent
-$489
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,130 income − $2,619 expenses = $489 out of pocket
Investment Breakdown
|
Purchase Price
$332k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,657
Downpayment
20%
$66,340
Closing costs
1%
$3,317
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,130
Total Expenses
$2,619
Mortgage P&I
77%
$1,646
Property Taxes
6%
$130
Home Insurance
6%
$119
HOA
0%
$0
Property Management
12%
$256
CapEx
4%
$85
Vacancy
3%
$64
Maintenance
4%
$85
Other
11%
$234