Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.57% first-year return on $89,190 initial cash invested.
-3.57%
Cash On Cash
6.27%
Cap Rate
0.93
DSCR
$3,430
Rent
-$265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,430 income − $3,695 expenses = $265 out of pocket
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
7.5%
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
$3,430
Total Expenses
$3,695
Mortgage P&I
55%
$1,900
Property Taxes
15%
$510
Home Insurance
3%
$119
HOA
0%
$0
Property Management
12%
$412
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$377