Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.46% first-year return on $90,534 initial cash invested.
-6.46%
Cash On Cash
4.92%
Cap Rate
0.78
DSCR
$2,438
Rent
-$487
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,438 income − $2,925 expenses = $487 out of pocket
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,534
Downpayment
20%
$69,080
Closing costs
1%
$3,454
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,438
Total Expenses
$2,925
Mortgage P&I
74%
$1,804
Property Taxes
7%
$177
Home Insurance
5%
$114
HOA
0%
$0
Property Management
12%
$293
CapEx
4%
$98
Vacancy
3%
$73
Maintenance
4%
$98
Other
11%
$268