Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.72% first-year return on $90,471 initial cash invested.
-1.72%
Cash On Cash
6.04%
Cap Rate
0.99
DSCR
$2,880
Rent
-$130
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,880 income − $3,010 expenses = $130 out of pocket
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,880
Total Expenses
$3,010
Mortgage P&I
61%
$1,752
Property Taxes
5%
$157
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$346
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$317