Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.57% first-year return on $90,198 initial cash invested.
-8.57%
Cash On Cash
4.75%
Cap Rate
0.72
DSCR
$2,888
Rent
-$644
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,888 income − $3,532 expenses = $644 out of pocket
Investment Breakdown
|
Purchase Price
$344k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,198
Downpayment
20%
$68,760
Closing costs
1%
$3,438
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,888
Total Expenses
$3,532
Mortgage P&I
65%
$1,888
Property Taxes
13%
$373
Home Insurance
4%
$116
HOA
6%
$171
Property Management
12%
$347
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$318