Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.17% first-year return on $89,547 initial cash invested.
-4.17%
Cash On Cash
5.45%
Cap Rate
0.89
DSCR
$2,982
Rent
-$311
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,982 income − $3,293 expenses = $311 out of pocket
Investment Breakdown
|
Purchase Price
$341k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,982
Total Expenses
$3,293
Mortgage P&I
58%
$1,738
Property Taxes
13%
$392
Home Insurance
4%
$121
HOA
1%
$29
Property Management
12%
$358
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$328