Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.46% first-year return on $90,282 initial cash invested.
-3.46%
Cash On Cash
5.89%
Cap Rate
0.92
DSCR
$2,838
Rent
-$260
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,838 income − $3,098 expenses = $260 out of pocket
Investment Breakdown
|
Purchase Price
$344k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,282
Downpayment
20%
$68,840
Closing costs
1%
$3,442
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,838
Total Expenses
$3,098
Mortgage P&I
65%
$1,835
Property Taxes
6%
$175
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$341
CapEx
4%
$114
Vacancy
3%
$85
Maintenance
4%
$114
Other
11%
$312