Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.06% first-year return on $89,736 initial cash invested.
-2.06%
Cash On Cash
6.46%
Cap Rate
0.98
DSCR
$2,940
Rent
-$154
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,940 income − $3,094 expenses = $154 out of pocket
Investment Breakdown
|
Purchase Price
$342k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,736
Downpayment
20%
$68,320
Closing costs
1%
$3,416
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,940
Total Expenses
$3,094
Mortgage P&I
64%
$1,876
Property Taxes
3%
$94
Home Insurance
4%
$124
HOA
0%
$0
Property Management
12%
$353
CapEx
4%
$118
Vacancy
3%
$88
Maintenance
4%
$118
Other
11%
$323