Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.08% first-year return on $87,720 initial cash invested.
-2.08%
Cash On Cash
5.86%
Cap Rate
0.98
DSCR
$2,932
Rent
-$152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,932 income − $3,084 expenses = $152 out of pocket
Investment Breakdown
|
Purchase Price
$332k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,720
Downpayment
20%
$66,400
Closing costs
1%
$3,320
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,932
Total Expenses
$3,084
Mortgage P&I
57%
$1,657
Property Taxes
11%
$309
Home Insurance
4%
$121
HOA
0%
$0
Property Management
12%
$352
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$323