Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.55% first-year return on $90,009 initial cash invested.
-3.55%
Cash On Cash
5.47%
Cap Rate
0.91
DSCR
$2,628
Rent
-$266
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,628 income − $2,894 expenses = $266 out of pocket
Investment Breakdown
|
Purchase Price
$343k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,009
Downpayment
20%
$68,580
Closing costs
1%
$3,429
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,628
Total Expenses
$2,894
Mortgage P&I
66%
$1,724
Property Taxes
6%
$157
Home Insurance
5%
$120
HOA
0%
$0
Property Management
12%
$315
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$289