Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.1% first-year return on $90,429 initial cash invested.
-2.1%
Cash On Cash
6.04%
Cap Rate
1
DSCR
$3,903
Rent
-$158
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,903 income − $4,061 expenses = $158 out of pocket
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,903
Total Expenses
$4,061
Mortgage P&I
45%
$1,739
Property Taxes
20%
$789
Home Insurance
3%
$128
HOA
2%
$79
Property Management
12%
$468
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$429