Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.57% first-year return on $87,951 initial cash invested.
-1.57%
Cash On Cash
6.2%
Cap Rate
1.01
DSCR
$3,111
Rent
-$115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,111 income − $3,226 expenses = $115 out of pocket
Investment Breakdown
|
Purchase Price
$333k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,951
Downpayment
20%
$66,620
Closing costs
1%
$3,331
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,111
Total Expenses
$3,226
Mortgage P&I
55%
$1,711
Property Taxes
11%
$331
Home Insurance
4%
$117
HOA
0%
$11
Property Management
12%
$373
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$342