Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.5% first-year return on $90,450 initial cash invested.
-0.5%
Cash On Cash
6.36%
Cap Rate
1.05
DSCR
$3,046
Rent
-$38
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,046 income − $3,084 expenses = $38 out of pocket
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,046
Total Expenses
$3,084
Mortgage P&I
57%
$1,744
Property Taxes
6%
$183
Home Insurance
4%
$121
HOA
0%
$0
Property Management
12%
$366
CapEx
4%
$122
Vacancy
3%
$91
Maintenance
4%
$122
Other
11%
$335