Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.34% first-year return on $89,841 initial cash invested.
-5.34%
Cash On Cash
5.11%
Cap Rate
0.83
DSCR
$2,706
Rent
-$400
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,706 income − $3,106 expenses = $400 out of pocket
Investment Breakdown
|
Purchase Price
$342k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,841
Downpayment
20%
$68,420
Closing costs
1%
$3,421
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,706
Total Expenses
$3,106
Mortgage P&I
65%
$1,748
Property Taxes
12%
$316
Home Insurance
5%
$122
HOA
0%
$0
Property Management
12%
$325
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$298