Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.42% first-year return on $88,056 initial cash invested.
-5.42%
Cash On Cash
5.31%
Cap Rate
0.84
DSCR
$2,718
Rent
-$398
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,718 income − $3,116 expenses = $398 out of pocket
Investment Breakdown
|
Purchase Price
$334k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,056
Downpayment
20%
$66,720
Closing costs
1%
$3,336
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,718
Total Expenses
$3,116
Mortgage P&I
65%
$1,764
Property Taxes
10%
$281
Home Insurance
4%
$119
HOA
1%
$27
Property Management
12%
$326
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$299