Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.81% first-year return on $89,652 initial cash invested.
-2.81%
Cash On Cash
5.88%
Cap Rate
0.95
DSCR
$3,032
Rent
-$210
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,032 income − $3,242 expenses = $210 out of pocket
Investment Breakdown
|
Purchase Price
$341k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,652
Downpayment
20%
$68,240
Closing costs
1%
$3,412
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,032
Total Expenses
$3,242
Mortgage P&I
58%
$1,760
Property Taxes
10%
$315
Home Insurance
4%
$117
HOA
1%
$19
Property Management
12%
$364
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$334