Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.81% first-year return on $89,190 initial cash invested.
-0.81%
Cash On Cash
6.27%
Cap Rate
1.03
DSCR
$2,828
Rent
-$60
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,828 income − $2,888 expenses = $60 out of pocket
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,828
Total Expenses
$2,888
Mortgage P&I
61%
$1,717
Property Taxes
3%
$91
Home Insurance
4%
$119
HOA
0%
$0
Property Management
12%
$339
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$311