Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.12% first-year return on $88,224 initial cash invested.
-0.12%
Cash On Cash
6.47%
Cap Rate
1.08
DSCR
$3,639
Rent
-$9
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,639 income − $3,648 expenses = $9 out of pocket
Investment Breakdown
|
Purchase Price
$334k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,224
Downpayment
20%
$66,880
Closing costs
1%
$3,344
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,639
Total Expenses
$3,648
Mortgage P&I
46%
$1,666
Property Taxes
11%
$385
Home Insurance
3%
$122
HOA
7%
$237
Property Management
12%
$437
CapEx
4%
$146
Vacancy
3%
$109
Maintenance
4%
$146
Other
11%
$400