Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.68% first-year return on $90,450 initial cash invested.
-1.68%
Cash On Cash
5.89%
Cap Rate
1
DSCR
$3,363
Rent
-$127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,450
Downpayment
20%
$69,000
Closing costs
1%
$3,450
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,363
Total Expenses
$3,490
Mortgage P&I
50%
$1,686
Property Taxes
10%
$346
Home Insurance
4%
$121
HOA
6%
$192
Property Management
12%
$404
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$370