Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.91% first-year return on $89,232 initial cash invested.
-0.91%
Cash On Cash
6.02%
Cap Rate
1.04
DSCR
$3,225
Rent
-$68
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,225 income − $3,293 expenses = $68 out of pocket
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,232
Downpayment
20%
$67,840
Closing costs
1%
$3,392
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,225
Total Expenses
$3,293
Mortgage P&I
51%
$1,640
Property Taxes
13%
$414
Home Insurance
4%
$124
HOA
1%
$18
Property Management
12%
$387
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$355