Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.64% first-year return on $90,450 initial cash invested.
-2.64%
Cash On Cash
6.08%
Cap Rate
0.97
DSCR
$3,566
Rent
-$199
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,566 income − $3,765 expenses = $199 out of pocket
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.8%
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
$3,566
Total Expenses
$3,765
Mortgage P&I
51%
$1,805
Property Taxes
18%
$626
Home Insurance
3%
$121
HOA
0%
$0
Property Management
12%
$428
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$392