Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.5% first-year return on $89,211 initial cash invested.
-5.5%
Cash On Cash
4.74%
Cap Rate
0.82
DSCR
$2,692
Rent
-$409
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,211
Downpayment
20%
$67,820
Closing costs
1%
$3,391
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,692
Total Expenses
$3,101
Mortgage P&I
61%
$1,641
Property Taxes
16%
$422
Home Insurance
5%
$122
HOA
0%
$0
Property Management
12%
$323
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$296