Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.14% first-year return on $91,290 initial cash invested.
-0.14%
Cash On Cash
6.84%
Cap Rate
1.07
DSCR
$3,540
Rent
-$11
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,540 income − $3,551 expenses = $11 out of pocket
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,290
Downpayment
20%
$69,800
Closing costs
1%
$3,490
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,540
Total Expenses
$3,551
Mortgage P&I
52%
$1,858
Property Taxes
10%
$358
Home Insurance
3%
$122
HOA
0%
$9
Property Management
12%
$425
CapEx
4%
$142
Vacancy
3%
$106
Maintenance
4%
$142
Other
11%
$389