Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.11% first-year return on $89,610 initial cash invested.
-0.11%
Cash On Cash
6.41%
Cap Rate
1.07
DSCR
$3,302
Rent
-$8
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,302 income − $3,310 expenses = $8 out of pocket
Investment Breakdown
|
Purchase Price
$341k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,610
Downpayment
20%
$68,200
Closing costs
1%
$3,410
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,302
Total Expenses
$3,310
Mortgage P&I
51%
$1,697
Property Taxes
11%
$369
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$396
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$363