Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.39% first-year return on $89,547 initial cash invested.
-6.39%
Cash On Cash
4.96%
Cap Rate
0.79
DSCR
$2,709
Rent
-$477
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,709 income − $3,186 expenses = $477 out of pocket
Investment Breakdown
|
Purchase Price
$341k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,547
Downpayment
20%
$68,140
Closing costs
1%
$3,407
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,709
Total Expenses
$3,186
Mortgage P&I
66%
$1,778
Property Taxes
14%
$369
Home Insurance
4%
$119
HOA
0%
$0
Property Management
12%
$325
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$298