Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.6% first-year return on $88,203 initial cash invested.
-12.6%
Cash On Cash
2.98%
Cap Rate
0.49
DSCR
$1,382
Rent
-$926
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,382 income − $2,308 expenses = $926 out of pocket
Investment Breakdown
|
Purchase Price
$334k
Downpayment
20.0%
Interest Rate
6.6%
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
$1,382
Total Expenses
$2,308
Mortgage P&I
123%
$1,701
Property Taxes
2%
$21
Home Insurance
8%
$117
HOA
0%
$0
Property Management
12%
$166
CapEx
4%
$55
Vacancy
3%
$41
Maintenance
4%
$55
Other
11%
$152