Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.1% first-year return on $89,169 initial cash invested.
-2.1%
Cash On Cash
6.04%
Cap Rate
0.97
DSCR
$2,772
Rent
-$156
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,772 income − $2,928 expenses = $156 out of pocket
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,169
Downpayment
20%
$67,780
Closing costs
1%
$3,389
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,772
Total Expenses
$2,928
Mortgage P&I
63%
$1,751
Property Taxes
4%
$111
Home Insurance
4%
$119
HOA
0%
$4
Property Management
12%
$333
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$305