Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.95% first-year return on $88,917 initial cash invested.
-6.95%
Cash On Cash
4.79%
Cap Rate
0.76
DSCR
$2,331
Rent
-$515
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,331 income − $2,846 expenses = $515 out of pocket
Investment Breakdown
|
Purchase Price
$338k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,917
Downpayment
20%
$67,540
Closing costs
1%
$3,377
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,331
Total Expenses
$2,846
Mortgage P&I
76%
$1,770
Property Taxes
7%
$162
Home Insurance
5%
$122
HOA
0%
$0
Property Management
12%
$280
CapEx
4%
$93
Vacancy
3%
$70
Maintenance
4%
$93
Other
11%
$256