Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.63% first-year return on $90,807 initial cash invested.
-2.63%
Cash On Cash
6.27%
Cap Rate
0.96
DSCR
$3,220
Rent
-$199
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,220 income − $3,419 expenses = $199 out of pocket
Investment Breakdown
|
Purchase Price
$347k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,807
Downpayment
20%
$69,340
Closing costs
1%
$3,467
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,220
Total Expenses
$3,419
Mortgage P&I
58%
$1,882
Property Taxes
10%
$320
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$386
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$354