Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.63% first-year return on $89,757 initial cash invested.
-4.63%
Cash On Cash
5.13%
Cap Rate
0.86
DSCR
$2,493
Rent
-$346
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,493 income − $2,839 expenses = $346 out of pocket
Investment Breakdown
|
Purchase Price
$342k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,757
Downpayment
20%
$68,340
Closing costs
1%
$3,417
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,493
Total Expenses
$2,839
Mortgage P&I
69%
$1,708
Property Taxes
6%
$161
Home Insurance
5%
$122
HOA
0%
$0
Property Management
12%
$299
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$274