Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.76% first-year return on $90,072 initial cash invested.
-0.76%
Cash On Cash
6.98%
Cap Rate
1.05
DSCR
$4,029
Rent
-$57
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,029 income − $4,086 expenses = $57 out of pocket
Investment Breakdown
|
Purchase Price
$343k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,072
Downpayment
20%
$68,640
Closing costs
1%
$3,432
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,029
Total Expenses
$4,086
Mortgage P&I
47%
$1,891
Property Taxes
18%
$705
Home Insurance
3%
$121
HOA
0%
$0
Property Management
12%
$483
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$443