Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.43% first-year return on $89,967 initial cash invested.
-8.43%
Cash On Cash
4.15%
Cap Rate
0.7
DSCR
$2,847
Rent
-$632
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,847 income − $3,479 expenses = $632 out of pocket
Investment Breakdown
|
Purchase Price
$343k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,967
Downpayment
20%
$68,540
Closing costs
1%
$3,427
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,847
Total Expenses
$3,479
Mortgage P&I
60%
$1,704
Property Taxes
8%
$227
Home Insurance
4%
$126
HOA
16%
$454
Property Management
12%
$342
CapEx
4%
$114
Vacancy
3%
$85
Maintenance
4%
$114
Other
11%
$313