Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.09% first-year return on $89,547 initial cash invested.
-0.09%
Cash On Cash
6.89%
Cap Rate
1.08
DSCR
$3,777
Rent
-$7
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,777 income − $3,784 expenses = $7 out of pocket
Investment Breakdown
|
Purchase Price
$341k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,547
Downpayment
20%
$68,140
Closing costs
1%
$3,407
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,777
Total Expenses
$3,784
Mortgage P&I
48%
$1,813
Property Taxes
15%
$567
Home Insurance
3%
$121
HOA
0%
$0
Property Management
12%
$453
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$415