Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.78% first-year return on $87,279 initial cash invested.
-6.78%
Cash On Cash
5.22%
Cap Rate
0.8
DSCR
$3,098
Rent
-$493
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,098 income − $3,591 expenses = $493 out of pocket
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,279
Downpayment
20%
$65,980
Closing costs
1%
$3,299
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,098
Total Expenses
$3,591
Mortgage P&I
58%
$1,805
Property Taxes
20%
$616
Home Insurance
4%
$116
HOA
0%
$0
Property Management
12%
$372
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$341