Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.99% first-year return on $90,471 initial cash invested.
-1.99%
Cash On Cash
6.02%
Cap Rate
0.98
DSCR
$2,752
Rent
-$150
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,752 income − $2,902 expenses = $150 out of pocket
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,471
Downpayment
20%
$69,020
Closing costs
1%
$3,451
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,752
Total Expenses
$2,902
Mortgage P&I
64%
$1,771
Property Taxes
3%
$73
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$330
CapEx
4%
$110
Vacancy
3%
$83
Maintenance
4%
$110
Other
11%
$303