Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.24% first-year return on $87,657 initial cash invested.
-3.24%
Cash On Cash
5.65%
Cap Rate
0.94
DSCR
$3,459
Rent
-$237
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,459 income − $3,696 expenses = $237 out of pocket
Investment Breakdown
|
Purchase Price
$332k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,657
Downpayment
20%
$66,340
Closing costs
1%
$3,317
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,459
Total Expenses
$3,696
Mortgage P&I
48%
$1,661
Property Taxes
11%
$379
Home Insurance
4%
$122
HOA
10%
$359
Property Management
12%
$415
CapEx
4%
$138
Vacancy
3%
$104
Maintenance
4%
$138
Other
11%
$380