Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.3% first-year return on $88,119 initial cash invested.
-4.3%
Cash On Cash
5.39%
Cap Rate
0.89
DSCR
$3,201
Rent
-$316
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,201 income − $3,517 expenses = $316 out of pocket
Investment Breakdown
|
Purchase Price
$334k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,119
Downpayment
20%
$66,780
Closing costs
1%
$3,339
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,201
Total Expenses
$3,517
Mortgage P&I
53%
$1,687
Property Taxes
16%
$523
Home Insurance
4%
$119
HOA
3%
$100
Property Management
12%
$384
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$352