Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.53% first-year return on $89,652 initial cash invested.
-2.53%
Cash On Cash
5.64%
Cap Rate
0.96
DSCR
$2,984
Rent
-$189
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$341k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,652
Downpayment
20%
$68,240
Closing costs
1%
$3,412
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,984
Total Expenses
$3,173
Mortgage P&I
56%
$1,674
Property Taxes
12%
$363
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$358
CapEx
4%
$119
Vacancy
3%
$90
Maintenance
4%
$119
Other
11%
$328