Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.67% first-year return on $90,051 initial cash invested.
-1.67%
Cash On Cash
6.18%
Cap Rate
1
DSCR
$2,932
Rent
-$125
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,932 income − $3,057 expenses = $125 out of pocket
Investment Breakdown
|
Purchase Price
$343k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,051
Downpayment
20%
$68,620
Closing costs
1%
$3,431
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,932
Total Expenses
$3,057
Mortgage P&I
61%
$1,774
Property Taxes
5%
$158
Home Insurance
4%
$128
HOA
0%
$0
Property Management
12%
$352
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$323