Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.64% first-year return on $88,581 initial cash invested.
-0.64%
Cash On Cash
6.31%
Cap Rate
1.05
DSCR
$3,171
Rent
-$47
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,171 income − $3,218 expenses = $47 out of pocket
Investment Breakdown
|
Purchase Price
$336k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,581
Downpayment
20%
$67,220
Closing costs
1%
$3,361
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,171
Total Expenses
$3,218
Mortgage P&I
53%
$1,686
Property Taxes
9%
$279
Home Insurance
4%
$119
HOA
2%
$55
Property Management
12%
$381
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$349