Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.3% first-year return on $89,946 initial cash invested.
-3.3%
Cash On Cash
6.16%
Cap Rate
0.94
DSCR
$3,178
Rent
-$247
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,178 income − $3,425 expenses = $247 out of pocket
Investment Breakdown
|
Purchase Price
$343k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,946
Downpayment
20%
$68,520
Closing costs
1%
$3,426
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,178
Total Expenses
$3,425
Mortgage P&I
59%
$1,878
Property Taxes
10%
$329
Home Insurance
4%
$124
HOA
0%
$14
Property Management
12%
$381
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$350