Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.77% first-year return on $88,350 initial cash invested.
-15.77%
Cash On Cash
2.14%
Cap Rate
0.35
DSCR
$1,707
Rent
-$1,161
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,707 income − $2,868 expenses = $1,161 out of pocket
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,350
Downpayment
20%
$67,000
Closing costs
1%
$3,350
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,707
Total Expenses
$2,868
Mortgage P&I
99%
$1,691
Property Taxes
19%
$323
Home Insurance
7%
$117
HOA
9%
$157
Property Management
12%
$205
CapEx
4%
$68
Vacancy
3%
$51
Maintenance
4%
$68
Other
11%
$188