Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.27% first-year return on $90,324 initial cash invested.
-3.27%
Cash On Cash
6.26%
Cap Rate
0.94
DSCR
$3,354
Rent
-$246
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,354 income − $3,600 expenses = $246 out of pocket
Investment Breakdown
|
Purchase Price
$344k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,324
Downpayment
20%
$68,880
Closing costs
1%
$3,444
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,354
Total Expenses
$3,600
Mortgage P&I
57%
$1,909
Property Taxes
13%
$429
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$402
CapEx
4%
$134
Vacancy
3%
$101
Maintenance
4%
$134
Other
11%
$369