Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.03% first-year return on $89,904 initial cash invested.
-4.03%
Cash On Cash
5.28%
Cap Rate
0.88
DSCR
$2,559
Rent
-$302
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$342k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,904
Downpayment
20%
$68,480
Closing costs
1%
$3,424
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,559
Total Expenses
$2,861
Mortgage P&I
67%
$1,707
Property Taxes
6%
$164
Home Insurance
5%
$121
HOA
0%
$0
Property Management
12%
$307
CapEx
4%
$102
Vacancy
3%
$77
Maintenance
4%
$102
Other
11%
$281