Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.67% first-year return on $89,169 initial cash invested.
-4.67%
Cash On Cash
5.01%
Cap Rate
0.86
DSCR
$2,841
Rent
-$347
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
$89,169
Downpayment
20%
$67,780
Closing costs
1%
$3,389
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,841
Total Expenses
$3,188
Mortgage P&I
58%
$1,648
Property Taxes
16%
$457
Home Insurance
4%
$116
HOA
0%
$0
Property Management
12%
$341
CapEx
4%
$114
Vacancy
3%
$85
Maintenance
4%
$114
Other
11%
$313