Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.63% first-year return on $90,282 initial cash invested.
-1.63%
Cash On Cash
5.91%
Cap Rate
1
DSCR
$2,888
Rent
-$123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$344k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,282
Downpayment
20%
$68,840
Closing costs
1%
$3,442
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,888
Total Expenses
$3,011
Mortgage P&I
59%
$1,703
Property Taxes
7%
$202
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$347
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$318