Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.08% first-year return on $91,164 initial cash invested.
-0.08%
Cash On Cash
6.5%
Cap Rate
1.07
DSCR
$3,120
Rent
-$6
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,120 income − $3,126 expenses = $6 out of pocket
Investment Breakdown
|
Purchase Price
$348k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,164
Downpayment
20%
$69,680
Closing costs
1%
$3,484
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,120
Total Expenses
$3,126
Mortgage P&I
57%
$1,769
Property Taxes
5%
$170
Home Insurance
4%
$126
HOA
0%
$0
Property Management
12%
$374
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$343