Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.76% first-year return on $89,715 initial cash invested.
-2.76%
Cash On Cash
5.4%
Cap Rate
0.94
DSCR
$2,716
Rent
-$206
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,715
Downpayment
20%
$68,300
Closing costs
1%
$3,415
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,716
Total Expenses
$2,922
Mortgage P&I
60%
$1,633
Property Taxes
9%
$244
Home Insurance
4%
$121
HOA
0%
$0
Property Management
12%
$326
CapEx
4%
$109
Vacancy
3%
$81
Maintenance
4%
$109
Other
11%
$299