Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.72% first-year return on $89,232 initial cash invested.
-2.72%
Cash On Cash
6.4%
Cap Rate
0.96
DSCR
$3,330
Rent
-$202
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,330 income − $3,532 expenses = $202 out of pocket
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
7.4%
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
$3,330
Total Expenses
$3,532
Mortgage P&I
56%
$1,877
Property Taxes
12%
$401
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$400
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$366