Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.41% first-year return on $89,967 initial cash invested.
-3.41%
Cash On Cash
5.45%
Cap Rate
0.91
DSCR
$2,714
Rent
-$256
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
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
$2,714
Total Expenses
$2,970
Mortgage P&I
63%
$1,703
Property Taxes
8%
$221
Home Insurance
5%
$122
HOA
0%
$0
Property Management
12%
$326
CapEx
4%
$109
Vacancy
3%
$81
Maintenance
4%
$109
Other
11%
$299