Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.12% first-year return on $88,245 initial cash invested.
-2.12%
Cash On Cash
6.09%
Cap Rate
1
DSCR
$4,064
Rent
-$156
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,245
Downpayment
20%
$66,900
Closing costs
1%
$3,345
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,064
Total Expenses
$4,220
Mortgage P&I
42%
$1,690
Property Taxes
18%
$734
Home Insurance
3%
$119
HOA
7%
$294
Property Management
12%
$488
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$447