Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.94% first-year return on $90,240 initial cash invested.
-1.94%
Cash On Cash
6.13%
Cap Rate
0.99
DSCR
$3,126
Rent
-$146
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,126 income − $3,272 expenses = $146 out of pocket
Investment Breakdown
|
Purchase Price
$344k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,240
Downpayment
20%
$68,800
Closing costs
1%
$3,440
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,126
Total Expenses
$3,272
Mortgage P&I
57%
$1,778
Property Taxes
10%
$309
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$375
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$344