Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.94% first-year return on $88,854 initial cash invested.
-4.94%
Cash On Cash
5.29%
Cap Rate
0.86
DSCR
$3,006
Rent
-$366
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,006 income − $3,372 expenses = $366 out of pocket
Investment Breakdown
|
Purchase Price
$337k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,854
Downpayment
20%
$67,480
Closing costs
1%
$3,374
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,006
Total Expenses
$3,372
Mortgage P&I
58%
$1,734
Property Taxes
10%
$292
Home Insurance
4%
$122
HOA
7%
$202
Property Management
12%
$361
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$331