Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.57% first-year return on $89,820 initial cash invested.
-2.57%
Cash On Cash
5.81%
Cap Rate
0.96
DSCR
$2,844
Rent
-$192
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,844 income − $3,036 expenses = $192 out of pocket
Investment Breakdown
|
Purchase Price
$342k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,820
Downpayment
20%
$68,400
Closing costs
1%
$3,420
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,844
Total Expenses
$3,036
Mortgage P&I
61%
$1,735
Property Taxes
7%
$210
Home Insurance
4%
$124
HOA
0%
$0
Property Management
12%
$341
CapEx
4%
$114
Vacancy
3%
$85
Maintenance
4%
$114
Other
11%
$313