Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.37% first-year return on $90,450 initial cash invested.
-8.37%
Cash On Cash
4.17%
Cap Rate
0.7
DSCR
$2,958
Rent
-$631
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
6.3%
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
$2,958
Total Expenses
$3,589
Mortgage P&I
58%
$1,713
Property Taxes
24%
$696
Home Insurance
4%
$121
HOA
2%
$54
Property Management
12%
$355
CapEx
4%
$118
Vacancy
3%
$89
Maintenance
4%
$118
Other
11%
$325