Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.23% first-year return on $90,240 initial cash invested.
-4.23%
Cash On Cash
5.04%
Cap Rate
0.88
DSCR
$3,010
Rent
-$318
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$344k
Downpayment
20.0%
Interest Rate
6.0%
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
$3,010
Total Expenses
$3,328
Mortgage P&I
55%
$1,644
Property Taxes
6%
$168
Home Insurance
4%
$122
HOA
12%
$372
Property Management
12%
$361
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$331