Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.1% first-year return on $89,190 initial cash invested.
-5.1%
Cash On Cash
4.87%
Cap Rate
0.84
DSCR
$3,006
Rent
-$379
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.1%
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
$3,006
Total Expenses
$3,385
Mortgage P&I
54%
$1,636
Property Taxes
19%
$581
Home Insurance
4%
$121
HOA
1%
$25
Property Management
12%
$361
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$331