Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.73% first-year return on $89,022 initial cash invested.
-0.73%
Cash On Cash
6.3%
Cap Rate
1.04
DSCR
$2,900
Rent
-$54
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,900 income − $2,954 expenses = $54 out of pocket
Investment Breakdown
|
Purchase Price
$338k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,022
Downpayment
20%
$67,640
Closing costs
1%
$3,382
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,900
Total Expenses
$2,954
Mortgage P&I
59%
$1,713
Property Taxes
5%
$133
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$348
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$319