Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.42% first-year return on $88,161 initial cash invested.
-2.42%
Cash On Cash
5.88%
Cap Rate
0.98
DSCR
$3,406
Rent
-$178
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,406 income − $3,584 expenses = $178 out of pocket
Investment Breakdown
|
Purchase Price
$334k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,161
Downpayment
20%
$66,820
Closing costs
1%
$3,341
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,406
Total Expenses
$3,584
Mortgage P&I
49%
$1,680
Property Taxes
18%
$598
Home Insurance
3%
$119
HOA
1%
$29
Property Management
12%
$409
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$375