This property looks like a bad Mid-Term investment with a projected -0.98% first-year return on $95,568 initial cash invested.
-0.98%
Cash On Cash
6.73%
Cap Rate
1.03
DSCR
$3,195
Rent
-$78
Cashflow
$38,340
Annual
Cash Flow
$3,195 income − $3,273 expenses = $78 out of pocket
Investment Breakdown
|
Purchase Price
$341k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,568
Downpayment
20%
$68,160
Closing costs
1%
$3,408
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$3,195
Total Expenses
$3,273
Mortgage P&I
58%
$1,860
Property Taxes
7%
$208
Home Insurance
4%
$119
HOA
0%
$0
Property Management
12%
$383
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$351
Projection Charts
Investment Value YoY
Annualized Return
CoC vs Downpayment
CoC vs Purchase Price