Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.32% first-year return on $90,387 initial cash invested.
-6.32%
Cash On Cash
5.37%
Cap Rate
0.81
DSCR
$2,679
Rent
-$476
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,679 income − $3,155 expenses = $476 out of pocket
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,387
Downpayment
20%
$68,940
Closing costs
1%
$3,447
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,679
Total Expenses
$3,155
Mortgage P&I
71%
$1,912
Property Taxes
8%
$211
Home Insurance
5%
$122
HOA
0%
$0
Property Management
12%
$321
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$295