Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.93% first-year return on $90,240 initial cash invested.
-2.93%
Cash On Cash
5.55%
Cap Rate
0.93
DSCR
$2,636
Rent
-$220
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,636 income − $2,856 expenses = $220 out of pocket
Investment Breakdown
|
Purchase Price
$344k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,240
Downpayment
20%
$68,800
Closing costs
1%
$3,440
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,636
Total Expenses
$2,856
Mortgage P&I
65%
$1,705
Property Taxes
5%
$136
Home Insurance
5%
$120
HOA
0%
$0
Property Management
12%
$316
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$290