Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.26% first-year return on $89,631 initial cash invested.
-2.26%
Cash On Cash
6.12%
Cap Rate
0.97
DSCR
$3,022
Rent
-$169
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,022 income − $3,191 expenses = $169 out of pocket
Investment Breakdown
|
Purchase Price
$341k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,631
Downpayment
20%
$68,220
Closing costs
1%
$3,411
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,022
Total Expenses
$3,191
Mortgage P&I
59%
$1,788
Property Taxes
7%
$224
Home Insurance
4%
$122
HOA
1%
$29
Property Management
12%
$363
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$332