Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.34% first-year return on $90,072 initial cash invested.
-3.34%
Cash On Cash
5.48%
Cap Rate
0.92
DSCR
$2,720
Rent
-$251
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,720 income − $2,971 expenses = $251 out of pocket
Investment Breakdown
|
Purchase Price
$343k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,720
Total Expenses
$2,971
Mortgage P&I
63%
$1,709
Property Taxes
8%
$215
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$326
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$299