Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.97% first-year return on $90,450 initial cash invested.
-2.97%
Cash On Cash
5.87%
Cap Rate
0.94
DSCR
$2,710
Rent
-$224
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,710 income − $2,934 expenses = $224 out of pocket
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,710
Total Expenses
$2,934
Mortgage P&I
67%
$1,805
Property Taxes
3%
$88
Home Insurance
4%
$121
HOA
0%
$0
Property Management
12%
$325
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$298