Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.93% first-year return on $78,198 initial cash invested.
-4.93%
Cash On Cash
5.44%
Cap Rate
0.89
DSCR
$3,268
Rent
-$321
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,268 income − $3,589 expenses = $321 out of pocket
Investment Breakdown
|
Purchase Price
$344k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,198
Downpayment
20%
$68,760
Closing costs
1%
$3,438
Rehab
0%
$0
Furnishing
2%
$6,000
Cashflow
Total Income
$3,268
Total Expenses
$3,589
Mortgage P&I
53%
$1,748
Property Taxes
19%
$610
Home Insurance
4%
$120
HOA
0%
$0
Property Management
12%
$392
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$359