Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.29% first-year return on $88,665 initial cash invested.
-3.29%
Cash On Cash
5.89%
Cap Rate
0.93
DSCR
$2,956
Rent
-$243
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,956 income − $3,199 expenses = $243 out of pocket
Investment Breakdown
|
Purchase Price
$337k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,665
Downpayment
20%
$67,300
Closing costs
1%
$3,365
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,956
Total Expenses
$3,199
Mortgage P&I
60%
$1,776
Property Taxes
10%
$300
Home Insurance
4%
$118
HOA
0%
$0
Property Management
12%
$355
CapEx
4%
$118
Vacancy
3%
$89
Maintenance
4%
$118
Other
11%
$325