Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.36% first-year return on $90,933 initial cash invested.
-0.36%
Cash On Cash
6.26%
Cap Rate
1.07
DSCR
$3,632
Rent
-$27
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,632 income − $3,659 expenses = $27 out of pocket
Investment Breakdown
|
Purchase Price
$347k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,933
Downpayment
20%
$69,460
Closing costs
1%
$3,473
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,632
Total Expenses
$3,659
Mortgage P&I
47%
$1,693
Property Taxes
16%
$598
Home Insurance
4%
$133
HOA
0%
$0
Property Management
12%
$436
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$400