Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.83% first-year return on $89,883 initial cash invested.
-1.83%
Cash On Cash
6%
Cap Rate
1
DSCR
$3,234
Rent
-$137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,234 income − $3,371 expenses = $137 out of pocket
Investment Breakdown
|
Purchase Price
$342k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,883
Downpayment
20%
$68,460
Closing costs
1%
$3,423
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,234
Total Expenses
$3,371
Mortgage P&I
53%
$1,720
Property Taxes
10%
$320
Home Insurance
4%
$121
HOA
3%
$111
Property Management
12%
$388
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$356