Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.2% first-year return on $89,925 initial cash invested.
-2.2%
Cash On Cash
5.67%
Cap Rate
0.97
DSCR
$3,015
Rent
-$165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$343k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,925
Downpayment
20%
$68,500
Closing costs
1%
$3,425
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,015
Total Expenses
$3,180
Mortgage P&I
55%
$1,661
Property Taxes
12%
$373
Home Insurance
4%
$120
HOA
0%
$0
Property Management
12%
$362
CapEx
4%
$121
Vacancy
3%
$90
Maintenance
4%
$121
Other
11%
$332