Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.32% first-year return on $89,610 initial cash invested.
-2.32%
Cash On Cash
6.42%
Cap Rate
0.99
DSCR
$3,654
Rent
-$173
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,654 income − $3,827 expenses = $173 out of pocket
Investment Breakdown
|
Purchase Price
$341k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,610
Downpayment
20%
$68,200
Closing costs
1%
$3,410
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,654
Total Expenses
$3,827
Mortgage P&I
51%
$1,852
Property Taxes
17%
$614
Home Insurance
3%
$119
HOA
0%
$0
Property Management
12%
$438
CapEx
4%
$146
Vacancy
3%
$110
Maintenance
4%
$146
Other
11%
$402