Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1% first-year return on $90,051 initial cash invested.
-1%
Cash On Cash
6.23%
Cap Rate
1.04
DSCR
$3,456
Rent
-$75
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,456 income − $3,531 expenses = $75 out of pocket
Investment Breakdown
|
Purchase Price
$343k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,456
Total Expenses
$3,531
Mortgage P&I
50%
$1,719
Property Taxes
13%
$439
Home Insurance
4%
$122
HOA
2%
$76
Property Management
12%
$415
CapEx
4%
$138
Vacancy
3%
$104
Maintenance
4%
$138
Other
11%
$380