Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.55% first-year return on $90,156 initial cash invested.
-4.55%
Cash On Cash
4.97%
Cap Rate
0.85
DSCR
$2,456
Rent
-$342
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$344k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,156
Downpayment
20%
$68,720
Closing costs
1%
$3,436
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,456
Total Expenses
$2,798
Mortgage P&I
68%
$1,666
Property Taxes
7%
$173
Home Insurance
5%
$124
HOA
0%
$0
Property Management
12%
$295
CapEx
4%
$98
Vacancy
3%
$74
Maintenance
4%
$98
Other
11%
$270