Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.57% first-year return on $89,190 initial cash invested.
-9.57%
Cash On Cash
3.85%
Cap Rate
0.63
DSCR
$1,858
Rent
-$711
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,858 income − $2,569 expenses = $711 out of pocket
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.6%
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
$1,858
Total Expenses
$2,569
Mortgage P&I
93%
$1,725
Property Taxes
5%
$94
Home Insurance
6%
$119
HOA
0%
$0
Property Management
12%
$223
CapEx
4%
$74
Vacancy
3%
$56
Maintenance
4%
$74
Other
11%
$204