Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.59% first-year return on $90,387 initial cash invested.
-13.59%
Cash On Cash
3.49%
Cap Rate
0.52
DSCR
$2,226
Rent
-$1,024
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,226 income − $3,250 expenses = $1,024 out of pocket
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,387
Downpayment
20%
$68,940
Closing costs
1%
$3,447
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,226
Total Expenses
$3,250
Mortgage P&I
87%
$1,937
Property Taxes
20%
$434
Home Insurance
5%
$122
HOA
0%
$0
Property Management
12%
$267
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$245