Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.43% first-year return on $90,450 initial cash invested.
-12.43%
Cash On Cash
2.82%
Cap Rate
0.48
DSCR
$1,467
Rent
-$937
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.2%
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
$1,467
Total Expenses
$2,404
Mortgage P&I
115%
$1,690
Property Taxes
6%
$94
Home Insurance
8%
$121
HOA
0%
$0
Property Management
12%
$176
CapEx
4%
$59
Vacancy
3%
$44
Maintenance
4%
$59
Other
11%
$161