Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.26% first-year return on $90,198 initial cash invested.
-1.26%
Cash On Cash
6.4%
Cap Rate
1.02
DSCR
$3,333
Rent
-$95
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,333 income − $3,428 expenses = $95 out of pocket
Investment Breakdown
|
Purchase Price
$344k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,198
Downpayment
20%
$68,760
Closing costs
1%
$3,438
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,333
Total Expenses
$3,428
Mortgage P&I
54%
$1,795
Property Taxes
11%
$378
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$400
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$367