Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.94% first-year return on $90,681 initial cash invested.
-3.94%
Cash On Cash
5.51%
Cap Rate
0.9
DSCR
$2,964
Rent
-$298
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,964 income − $3,262 expenses = $298 out of pocket
Investment Breakdown
|
Purchase Price
$346k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,681
Downpayment
20%
$69,220
Closing costs
1%
$3,461
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,964
Total Expenses
$3,262
Mortgage P&I
60%
$1,767
Property Taxes
12%
$364
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$356
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$326