Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.01% first-year return on $90,345 initial cash invested.
-1.01%
Cash On Cash
6.29%
Cap Rate
1.03
DSCR
$3,154
Rent
-$76
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,154 income − $3,230 expenses = $76 out of pocket
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,345
Downpayment
20%
$68,900
Closing costs
1%
$3,445
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,154
Total Expenses
$3,230
Mortgage P&I
56%
$1,756
Property Taxes
9%
$274
Home Insurance
4%
$128
HOA
0%
$0
Property Management
12%
$378
CapEx
4%
$126
Vacancy
3%
$95
Maintenance
4%
$126
Other
11%
$347