Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.28% first-year return on $89,001 initial cash invested.
-0.28%
Cash On Cash
6.48%
Cap Rate
1.07
DSCR
$3,621
Rent
-$21
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,621 income − $3,642 expenses = $21 out of pocket
Investment Breakdown
|
Purchase Price
$338k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,001
Downpayment
20%
$67,620
Closing costs
1%
$3,381
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,621
Total Expenses
$3,642
Mortgage P&I
47%
$1,701
Property Taxes
16%
$588
Home Insurance
3%
$121
HOA
0%
$0
Property Management
12%
$435
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$398