Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.45% first-year return on $89,694 initial cash invested.
-3.45%
Cash On Cash
5.89%
Cap Rate
0.92
DSCR
$2,896
Rent
-$258
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,896 income − $3,154 expenses = $258 out of pocket
Investment Breakdown
|
Purchase Price
$341k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,694
Downpayment
20%
$68,280
Closing costs
1%
$3,414
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,896
Total Expenses
$3,154
Mortgage P&I
63%
$1,817
Property Taxes
8%
$230
Home Insurance
4%
$121
HOA
0%
$0
Property Management
12%
$348
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$319