Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.21% first-year return on $90,429 initial cash invested.
-7.21%
Cash On Cash
4.51%
Cap Rate
0.76
DSCR
$3,267
Rent
-$543
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,267 income − $3,810 expenses = $543 out of pocket
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,267
Total Expenses
$3,810
Mortgage P&I
52%
$1,708
Property Taxes
24%
$790
Home Insurance
4%
$121
HOA
2%
$80
Property Management
12%
$392
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$359