Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.86% first-year return on $91,605 initial cash invested.
-0.86%
Cash On Cash
6.18%
Cap Rate
1.03
DSCR
$2,962
Rent
-$66
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,962 income − $3,028 expenses = $66 out of pocket
Investment Breakdown
|
Purchase Price
$351k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,605
Downpayment
20%
$70,100
Closing costs
1%
$3,505
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,962
Total Expenses
$3,028
Mortgage P&I
59%
$1,754
Property Taxes
5%
$142
Home Insurance
4%
$126
HOA
0%
$0
Property Management
12%
$355
CapEx
4%
$118
Vacancy
3%
$89
Maintenance
4%
$118
Other
11%
$326