Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.85% first-year return on $90,009 initial cash invested.
-2.85%
Cash On Cash
6.11%
Cap Rate
0.95
DSCR
$3,048
Rent
-$214
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,048 income − $3,262 expenses = $214 out of pocket
Investment Breakdown
|
Purchase Price
$343k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,009
Downpayment
20%
$68,580
Closing costs
1%
$3,429
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,048
Total Expenses
$3,262
Mortgage P&I
60%
$1,839
Property Taxes
5%
$152
Home Insurance
4%
$122
HOA
4%
$113
Property Management
12%
$366
CapEx
4%
$122
Vacancy
3%
$91
Maintenance
4%
$122
Other
11%
$335