Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.74% first-year return on $89,127 initial cash invested.
-10.74%
Cash On Cash
3.78%
Cap Rate
0.6
DSCR
$2,428
Rent
-$798
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,428 income − $3,226 expenses = $798 out of pocket
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,127
Downpayment
20%
$67,740
Closing costs
1%
$3,387
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,428
Total Expenses
$3,226
Mortgage P&I
73%
$1,769
Property Taxes
21%
$510
Home Insurance
5%
$122
HOA
0%
$0
Property Management
12%
$291
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$267