Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.32% first-year return on $88,203 initial cash invested.
-1.32%
Cash On Cash
6.04%
Cap Rate
1.01
DSCR
$2,844
Rent
-$97
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,844 income − $2,941 expenses = $97 out of pocket
Investment Breakdown
|
Purchase Price
$334k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,203
Downpayment
20%
$66,860
Closing costs
1%
$3,343
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,844
Total Expenses
$2,941
Mortgage P&I
59%
$1,666
Property Taxes
6%
$173
Home Insurance
4%
$119
HOA
1%
$16
Property Management
12%
$341
CapEx
4%
$114
Vacancy
3%
$85
Maintenance
4%
$114
Other
11%
$313