Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.58% first-year return on $90,135 initial cash invested.
-3.58%
Cash On Cash
5.43%
Cap Rate
0.91
DSCR
$3,078
Rent
-$269
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,078 income − $3,347 expenses = $269 out of pocket
Investment Breakdown
|
Purchase Price
$344k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,135
Downpayment
20%
$68,700
Closing costs
1%
$3,435
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,078
Total Expenses
$3,347
Mortgage P&I
55%
$1,700
Property Taxes
14%
$429
Home Insurance
4%
$122
HOA
2%
$50
Property Management
12%
$369
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$339