Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.01% first-year return on $91,794 initial cash invested.
-1.01%
Cash On Cash
6.3%
Cap Rate
1.03
DSCR
$3,128
Rent
-$77
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,128 income − $3,205 expenses = $77 out of pocket
Investment Breakdown
|
Purchase Price
$351k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,794
Downpayment
20%
$70,280
Closing costs
1%
$3,514
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,128
Total Expenses
$3,205
Mortgage P&I
57%
$1,798
Property Taxes
7%
$204
Home Insurance
4%
$128
HOA
0%
$12
Property Management
12%
$375
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$344