Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.48% first-year return on $88,917 initial cash invested.
-2.48%
Cash On Cash
5.9%
Cap Rate
0.96
DSCR
$2,840
Rent
-$184
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,840 income − $3,024 expenses = $184 out of pocket
Investment Breakdown
|
Purchase Price
$338k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,840
Total Expenses
$3,024
Mortgage P&I
61%
$1,731
Property Taxes
4%
$123
Home Insurance
4%
$119
HOA
3%
$85
Property Management
12%
$341
CapEx
4%
$114
Vacancy
3%
$85
Maintenance
4%
$114
Other
11%
$312