Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.45% first-year return on $91,227 initial cash invested.
-0.45%
Cash On Cash
6.43%
Cap Rate
1.05
DSCR
$3,094
Rent
-$34
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,094 income − $3,128 expenses = $34 out of pocket
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,227
Downpayment
20%
$69,740
Closing costs
1%
$3,487
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,094
Total Expenses
$3,128
Mortgage P&I
57%
$1,777
Property Taxes
5%
$163
Home Insurance
4%
$126
HOA
0%
$10
Property Management
12%
$371
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$340