Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.19% first-year return on $89,925 initial cash invested.
-1.19%
Cash On Cash
6.05%
Cap Rate
1.03
DSCR
$3,386
Rent
-$89
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$343k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,925
Downpayment
20%
$68,500
Closing costs
1%
$3,425
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,386
Total Expenses
$3,475
Mortgage P&I
50%
$1,681
Property Taxes
15%
$522
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$406
CapEx
4%
$135
Vacancy
3%
$102
Maintenance
4%
$135
Other
11%
$372