Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.17% first-year return on $89,967 initial cash invested.
-1.17%
Cash On Cash
6.11%
Cap Rate
1.01
DSCR
$2,788
Rent
-$88
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,788 income − $2,876 expenses = $88 out of pocket
Investment Breakdown
|
Purchase Price
$343k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,967
Downpayment
20%
$68,540
Closing costs
1%
$3,427
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,788
Total Expenses
$2,876
Mortgage P&I
62%
$1,722
Property Taxes
3%
$82
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$335
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$307