Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.4% first-year return on $89,526 initial cash invested.
-2.4%
Cash On Cash
6.17%
Cap Rate
0.98
DSCR
$3,420
Rent
-$179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,420 income − $3,599 expenses = $179 out of pocket
Investment Breakdown
|
Purchase Price
$341k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,526
Downpayment
20%
$68,120
Closing costs
1%
$3,406
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,420
Total Expenses
$3,599
Mortgage P&I
52%
$1,794
Property Taxes
14%
$475
Home Insurance
4%
$122
HOA
1%
$45
Property Management
12%
$410
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$376