Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.11% first-year return on $90,009 initial cash invested.
-5.11%
Cash On Cash
5.67%
Cap Rate
0.86
DSCR
$3,160
Rent
-$383
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,160 income − $3,543 expenses = $383 out of pocket
Investment Breakdown
|
Purchase Price
$343k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,009
Downpayment
20%
$68,580
Closing costs
1%
$3,429
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,160
Total Expenses
$3,543
Mortgage P&I
59%
$1,878
Property Taxes
9%
$269
Home Insurance
4%
$122
HOA
6%
$200
Property Management
12%
$379
CapEx
4%
$126
Vacancy
3%
$95
Maintenance
4%
$126
Other
11%
$348