Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.64% first-year return on $88,245 initial cash invested.
-4.64%
Cash On Cash
5.04%
Cap Rate
0.86
DSCR
$2,694
Rent
-$341
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,245
Downpayment
20%
$66,900
Closing costs
1%
$3,345
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,694
Total Expenses
$3,035
Mortgage P&I
61%
$1,638
Property Taxes
11%
$288
Home Insurance
4%
$118
HOA
3%
$75
Property Management
12%
$323
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$296