Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.95% first-year return on $89,232 initial cash invested.
-0.95%
Cash On Cash
6.29%
Cap Rate
1.03
DSCR
$3,042
Rent
-$71
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,042 income − $3,113 expenses = $71 out of pocket
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,232
Downpayment
20%
$67,840
Closing costs
1%
$3,392
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,042
Total Expenses
$3,113
Mortgage P&I
57%
$1,726
Property Taxes
8%
$230
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$365
CapEx
4%
$122
Vacancy
3%
$91
Maintenance
4%
$122
Other
11%
$335