Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.65% first-year return on $90,408 initial cash invested.
-8.65%
Cash On Cash
4.77%
Cap Rate
0.71
DSCR
$2,254
Rent
-$652
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,254 income − $2,906 expenses = $652 out of pocket
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,408
Downpayment
20%
$68,960
Closing costs
1%
$3,448
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,254
Total Expenses
$2,906
Mortgage P&I
86%
$1,934
Property Taxes
4%
$84
Home Insurance
5%
$122
HOA
0%
$0
Property Management
12%
$270
CapEx
4%
$90
Vacancy
3%
$68
Maintenance
4%
$90
Other
11%
$248