Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.58% first-year return on $89,190 initial cash invested.
-2.58%
Cash On Cash
6.09%
Cap Rate
0.96
DSCR
$2,976
Rent
-$192
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,976 income − $3,168 expenses = $192 out of pocket
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,976
Total Expenses
$3,168
Mortgage P&I
60%
$1,793
Property Taxes
8%
$225
Home Insurance
4%
$119
HOA
1%
$20
Property Management
12%
$357
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$327