Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.03% first-year return on $90,471 initial cash invested.
-0.03%
Cash On Cash
6.79%
Cap Rate
1.07
DSCR
$3,232
Rent
-$2
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,232 income − $3,234 expenses = $2 out of pocket
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,471
Downpayment
20%
$69,020
Closing costs
1%
$3,451
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,232
Total Expenses
$3,234
Mortgage P&I
56%
$1,825
Property Taxes
6%
$184
Home Insurance
4%
$126
HOA
0%
$0
Property Management
12%
$388
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$356