Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.05% first-year return on $90,387 initial cash invested.
-6.05%
Cash On Cash
5.46%
Cap Rate
0.83
DSCR
$3,141
Rent
-$456
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,141 income − $3,597 expenses = $456 out of pocket
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,387
Downpayment
20%
$68,940
Closing costs
1%
$3,447
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,141
Total Expenses
$3,597
Mortgage P&I
60%
$1,897
Property Taxes
16%
$509
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$377
CapEx
4%
$126
Vacancy
3%
$94
Maintenance
4%
$126
Other
11%
$346