Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.41% first-year return on $90,450 initial cash invested.
-3.41%
Cash On Cash
6.13%
Cap Rate
0.93
DSCR
$3,171
Rent
-$257
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,171 income − $3,428 expenses = $257 out of pocket
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
7.3%
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
$3,171
Total Expenses
$3,428
Mortgage P&I
60%
$1,893
Property Taxes
11%
$335
Home Insurance
4%
$121
HOA
0%
$0
Property Management
12%
$381
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$349