Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.82% first-year return on $91,878 initial cash invested.
-0.82%
Cash On Cash
6.43%
Cap Rate
1.04
DSCR
$3,266
Rent
-$63
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,266 income − $3,329 expenses = $63 out of pocket
Investment Breakdown
|
Purchase Price
$352k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,878
Downpayment
20%
$70,360
Closing costs
1%
$3,518
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,266
Total Expenses
$3,329
Mortgage P&I
56%
$1,818
Property Taxes
6%
$208
Home Insurance
4%
$127
HOA
2%
$65
Property Management
12%
$392
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$359