Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.08% first-year return on $88,812 initial cash invested.
-5.08%
Cash On Cash
5.19%
Cap Rate
0.85
DSCR
$3,008
Rent
-$376
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,008 income − $3,384 expenses = $376 out of pocket
Investment Breakdown
|
Purchase Price
$337k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,812
Downpayment
20%
$67,440
Closing costs
1%
$3,372
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,008
Total Expenses
$3,384
Mortgage P&I
57%
$1,714
Property Taxes
18%
$528
Home Insurance
4%
$120
HOA
0%
$0
Property Management
12%
$361
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$331