Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.62% first-year return on $91,353 initial cash invested.
-1.62%
Cash On Cash
6.16%
Cap Rate
1
DSCR
$3,194
Rent
-$123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,194 income − $3,317 expenses = $123 out of pocket
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,353
Downpayment
20%
$69,860
Closing costs
1%
$3,493
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,194
Total Expenses
$3,317
Mortgage P&I
56%
$1,789
Property Taxes
10%
$320
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$383
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$351