Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.38% first-year return on $89,085 initial cash invested.
-2.38%
Cash On Cash
6.18%
Cap Rate
0.97
DSCR
$2,918
Rent
-$177
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,918 income − $3,095 expenses = $177 out of pocket
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,085
Downpayment
20%
$67,700
Closing costs
1%
$3,385
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,918
Total Expenses
$3,095
Mortgage P&I
62%
$1,802
Property Taxes
6%
$178
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$350
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$321