Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.34% first-year return on $90,450 initial cash invested.
-6.34%
Cash On Cash
4.54%
Cap Rate
0.77
DSCR
$2,314
Rent
-$478
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,314 income − $2,792 expenses = $478 out of pocket
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
$2,314
Total Expenses
$2,792
Mortgage P&I
73%
$1,691
Property Taxes
8%
$192
Home Insurance
5%
$121
HOA
0%
$0
Property Management
12%
$278
CapEx
4%
$93
Vacancy
3%
$69
Maintenance
4%
$93
Other
11%
$255