Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.87% first-year return on $89,190 initial cash invested.
-1.87%
Cash On Cash
5.84%
Cap Rate
0.99
DSCR
$3,129
Rent
-$139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.2%
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
$3,129
Total Expenses
$3,268
Mortgage P&I
53%
$1,664
Property Taxes
13%
$422
Home Insurance
4%
$119
HOA
0%
$0
Property Management
12%
$375
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$344