Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.36% first-year return on $89,799 initial cash invested.
-0.36%
Cash On Cash
6.6%
Cap Rate
1.06
DSCR
$3,362
Rent
-$27
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,362 income − $3,389 expenses = $27 out of pocket
Investment Breakdown
|
Purchase Price
$342k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,799
Downpayment
20%
$68,380
Closing costs
1%
$3,419
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,362
Total Expenses
$3,389
Mortgage P&I
53%
$1,773
Property Taxes
9%
$289
Home Insurance
4%
$122
HOA
2%
$63
Property Management
12%
$403
CapEx
4%
$134
Vacancy
3%
$101
Maintenance
4%
$134
Other
11%
$370