Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.07% first-year return on $90,093 initial cash invested.
-5.07%
Cash On Cash
4.91%
Cap Rate
0.84
DSCR
$2,937
Rent
-$381
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,093
Downpayment
20%
$68,660
Closing costs
1%
$3,433
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,937
Total Expenses
$3,318
Mortgage P&I
57%
$1,668
Property Taxes
18%
$531
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$352
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$323