Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.21% first-year return on $90,744 initial cash invested.
-0.21%
Cash On Cash
6.46%
Cap Rate
1.07
DSCR
$3,594
Rent
-$16
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,594 income − $3,610 expenses = $16 out of pocket
Investment Breakdown
|
Purchase Price
$346k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,744
Downpayment
20%
$69,280
Closing costs
1%
$3,464
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,594
Total Expenses
$3,610
Mortgage P&I
48%
$1,737
Property Taxes
9%
$327
Home Insurance
3%
$122
HOA
6%
$202
Property Management
12%
$431
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$395