Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.64% first-year return on $87,720 initial cash invested.
-3.64%
Cash On Cash
5.39%
Cap Rate
0.9
DSCR
$2,331
Rent
-$266
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,331 income − $2,597 expenses = $266 out of pocket
Investment Breakdown
|
Purchase Price
$332k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,720
Downpayment
20%
$66,400
Closing costs
1%
$3,320
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,331
Total Expenses
$2,597
Mortgage P&I
71%
$1,664
Property Taxes
1%
$25
Home Insurance
5%
$116
HOA
0%
$0
Property Management
12%
$280
CapEx
4%
$93
Vacancy
3%
$70
Maintenance
4%
$93
Other
11%
$256