Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.73% first-year return on $89,190 initial cash invested.
-0.73%
Cash On Cash
6.78%
Cap Rate
1.03
DSCR
$2,919
Rent
-$54
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,919 income − $2,973 expenses = $54 out of pocket
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,190
Downpayment
20%
$67,800
Closing costs
1%
$3,390
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,919
Total Expenses
$2,973
Mortgage P&I
63%
$1,853
Property Taxes
0%
$8
Home Insurance
4%
$119
HOA
0%
$0
Property Management
12%
$350
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$321