Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.32% first-year return on $87,909 initial cash invested.
-3.32%
Cash On Cash
5.55%
Cap Rate
0.92
DSCR
$2,864
Rent
-$243
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,864 income − $3,107 expenses = $243 out of pocket
Investment Breakdown
|
Purchase Price
$333k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,909
Downpayment
20%
$66,580
Closing costs
1%
$3,329
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,864
Total Expenses
$3,107
Mortgage P&I
58%
$1,669
Property Taxes
9%
$268
Home Insurance
4%
$117
HOA
3%
$78
Property Management
12%
$344
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$315