Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.59% first-year return on $90,303 initial cash invested.
-3.59%
Cash On Cash
5.89%
Cap Rate
0.92
DSCR
$3,270
Rent
-$270
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,270 income − $3,540 expenses = $270 out of pocket
Investment Breakdown
|
Purchase Price
$344k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,303
Downpayment
20%
$68,860
Closing costs
1%
$3,443
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,270
Total Expenses
$3,540
Mortgage P&I
56%
$1,828
Property Taxes
14%
$474
Home Insurance
4%
$126
HOA
0%
$0
Property Management
12%
$392
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$360