Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.86% first-year return on $89,610 initial cash invested.
-1.86%
Cash On Cash
5.82%
Cap Rate
0.99
DSCR
$2,894
Rent
-$139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,894 income − $3,033 expenses = $139 out of pocket
Investment Breakdown
|
Purchase Price
$341k
Downpayment
20.0%
Interest Rate
6.2%
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
$2,894
Total Expenses
$3,033
Mortgage P&I
58%
$1,677
Property Taxes
5%
$132
Home Insurance
5%
$135
HOA
4%
$105
Property Management
12%
$347
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$318