Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.06% first-year return on $89,925 initial cash invested.
-3.06%
Cash On Cash
5.61%
Cap Rate
0.93
DSCR
$2,874
Rent
-$229
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,874 income − $3,103 expenses = $229 out of pocket
Investment Breakdown
|
Purchase Price
$343k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,925
Downpayment
20%
$68,500
Closing costs
1%
$3,425
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,874
Total Expenses
$3,103
Mortgage P&I
60%
$1,715
Property Taxes
10%
$286
Home Insurance
4%
$125
HOA
0%
$0
Property Management
12%
$345
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$316