Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.57% first-year return on $90,429 initial cash invested.
-1.57%
Cash On Cash
6.62%
Cap Rate
1.01
DSCR
$3,386
Rent
-$118
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,386 income − $3,504 expenses = $118 out of pocket
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,429
Downpayment
20%
$68,980
Closing costs
1%
$3,449
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,386
Total Expenses
$3,504
Mortgage P&I
56%
$1,887
Property Taxes
10%
$345
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$406
CapEx
4%
$135
Vacancy
3%
$102
Maintenance
4%
$135
Other
11%
$372