Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.48% first-year return on $89,190 initial cash invested.
-8.48%
Cash On Cash
4.76%
Cap Rate
0.71
DSCR
$2,258
Rent
-$630
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,258 income − $2,888 expenses = $630 out of pocket
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
7.4%
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
$2,258
Total Expenses
$2,888
Mortgage P&I
83%
$1,884
Property Taxes
5%
$115
Home Insurance
5%
$122
HOA
0%
$0
Property Management
12%
$271
CapEx
4%
$90
Vacancy
3%
$68
Maintenance
4%
$90
Other
11%
$248