Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.03% first-year return on $90,450 initial cash invested.
-16.03%
Cash On Cash
2.2%
Cap Rate
0.35
DSCR
$1,322
Rent
-$1,208
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,322 income − $2,530 expenses = $1,208 out of pocket
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,450
Downpayment
20%
$69,000
Closing costs
1%
$3,450
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,322
Total Expenses
$2,530
Mortgage P&I
135%
$1,787
Property Taxes
13%
$172
Home Insurance
9%
$121
HOA
0%
$0
Property Management
12%
$159
CapEx
4%
$53
Vacancy
3%
$40
Maintenance
4%
$53
Other
11%
$145