Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.84% first-year return on $89,925 initial cash invested.
-4.84%
Cash On Cash
5.72%
Cap Rate
0.87
DSCR
$2,942
Rent
-$363
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,942 income − $3,305 expenses = $363 out of pocket
Investment Breakdown
|
Purchase Price
$343k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,925
Downpayment
20%
$68,500
Closing costs
1%
$3,425
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,942
Total Expenses
$3,305
Mortgage P&I
64%
$1,877
Property Taxes
10%
$306
Home Insurance
4%
$121
HOA
0%
$0
Property Management
12%
$353
CapEx
4%
$118
Vacancy
3%
$88
Maintenance
4%
$118
Other
11%
$324