Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2% first-year return on $90,408 initial cash invested.
-2%
Cash On Cash
6.51%
Cap Rate
0.99
DSCR
$3,284
Rent
-$151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,284 income − $3,435 expenses = $151 out of pocket
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,408
Downpayment
20%
$68,960
Closing costs
1%
$3,448
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,284
Total Expenses
$3,435
Mortgage P&I
58%
$1,890
Property Taxes
9%
$303
Home Insurance
4%
$126
HOA
0%
$0
Property Management
12%
$394
CapEx
4%
$131
Vacancy
3%
$99
Maintenance
4%
$131
Other
11%
$361