Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.04% first-year return on $89,274 initial cash invested.
-2.04%
Cash On Cash
5.79%
Cap Rate
0.99
DSCR
$3,236
Rent
-$152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,274
Downpayment
20%
$67,880
Closing costs
1%
$3,394
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,236
Total Expenses
$3,388
Mortgage P&I
51%
$1,661
Property Taxes
14%
$455
Home Insurance
5%
$163
HOA
0%
$10
Property Management
12%
$388
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$356