Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.77% first-year return on $90,135 initial cash invested.
-10.77%
Cash On Cash
3.69%
Cap Rate
0.59
DSCR
$1,886
Rent
-$809
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,886 income − $2,695 expenses = $809 out of pocket
Investment Breakdown
|
Purchase Price
$344k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,135
Downpayment
20%
$68,700
Closing costs
1%
$3,435
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,886
Total Expenses
$2,695
Mortgage P&I
95%
$1,789
Property Taxes
8%
$144
Home Insurance
6%
$122
HOA
0%
$0
Property Management
12%
$226
CapEx
4%
$75
Vacancy
3%
$57
Maintenance
4%
$75
Other
11%
$207