Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.72% first-year return on $90,408 initial cash invested.
-2.72%
Cash On Cash
5.98%
Cap Rate
0.96
DSCR
$3,237
Rent
-$205
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,237 income − $3,442 expenses = $205 out of pocket
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.8%
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
$3,237
Total Expenses
$3,442
Mortgage P&I
55%
$1,795
Property Taxes
13%
$426
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$388
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$356