Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.9% first-year return on $89,043 initial cash invested.
-19.9%
Cash On Cash
1.37%
Cap Rate
0.22
DSCR
$3,402
Rent
-$1,477
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,402 income − $4,879 expenses = $1,477 out of pocket
Investment Breakdown
|
Purchase Price
$338k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,043
Downpayment
20%
$67,660
Closing costs
1%
$3,383
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,402
Total Expenses
$4,879
Mortgage P&I
51%
$1,728
Property Taxes
53%
$1,810
Home Insurance
4%
$121
HOA
2%
$64
Property Management
12%
$408
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$374