Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.07% first-year return on $91,815 initial cash invested.
-1.07%
Cash On Cash
6.07%
Cap Rate
1.03
DSCR
$3,194
Rent
-$82
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,194 income − $3,276 expenses = $82 out of pocket
Investment Breakdown
|
Purchase Price
$352k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,815
Downpayment
20%
$70,300
Closing costs
1%
$3,515
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,194
Total Expenses
$3,276
Mortgage P&I
54%
$1,731
Property Taxes
11%
$337
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$383
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$351