Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.48% first-year return on $90,450 initial cash invested.
-5.48%
Cash On Cash
5.28%
Cap Rate
0.84
DSCR
$2,846
Rent
-$413
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,846 income − $3,259 expenses = $413 out of pocket
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,846
Total Expenses
$3,259
Mortgage P&I
64%
$1,817
Property Taxes
12%
$353
Home Insurance
4%
$121
HOA
0%
$0
Property Management
12%
$342
CapEx
4%
$114
Vacancy
3%
$85
Maintenance
4%
$114
Other
11%
$313