Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.79% first-year return on $90,093 initial cash invested.
-0.79%
Cash On Cash
6.15%
Cap Rate
1.03
DSCR
$2,864
Rent
-$59
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,864 income − $2,923 expenses = $59 out of pocket
Investment Breakdown
|
Purchase Price
$343k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,093
Downpayment
20%
$68,660
Closing costs
1%
$3,433
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,864
Total Expenses
$2,923
Mortgage P&I
60%
$1,704
Property Taxes
4%
$122
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$344
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$315