Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.49% first-year return on $87,930 initial cash invested.
-7.49%
Cash On Cash
4.52%
Cap Rate
0.73
DSCR
$2,265
Rent
-$549
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,265 income − $2,814 expenses = $549 out of pocket
Investment Breakdown
|
Purchase Price
$333k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,930
Downpayment
20%
$66,600
Closing costs
1%
$3,330
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,265
Total Expenses
$2,814
Mortgage P&I
76%
$1,713
Property Taxes
6%
$134
Home Insurance
9%
$196
HOA
0%
$0
Property Management
12%
$272
CapEx
4%
$91
Vacancy
3%
$68
Maintenance
4%
$91
Other
11%
$249