Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.05% first-year return on $90,555 initial cash invested.
-2.05%
Cash On Cash
6.59%
Cap Rate
0.99
DSCR
$3,394
Rent
-$155
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,394 income − $3,549 expenses = $155 out of pocket
Investment Breakdown
|
Purchase Price
$346k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,555
Downpayment
20%
$69,100
Closing costs
1%
$3,455
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,394
Total Expenses
$3,549
Mortgage P&I
56%
$1,915
Property Taxes
11%
$358
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$407
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$373