Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.9% first-year return on $90,450 initial cash invested.
-4.9%
Cash On Cash
5.02%
Cap Rate
0.85
DSCR
$3,057
Rent
-$369
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
$3,057
Total Expenses
$3,426
Mortgage P&I
55%
$1,689
Property Taxes
19%
$577
Home Insurance
4%
$121
HOA
0%
$0
Property Management
12%
$367
CapEx
4%
$122
Vacancy
3%
$92
Maintenance
4%
$122
Other
11%
$336