Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.04% first-year return on $91,122 initial cash invested.
-0.04%
Cash On Cash
6.44%
Cap Rate
1.07
DSCR
$3,234
Rent
-$3
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,234 income − $3,237 expenses = $3 out of pocket
Investment Breakdown
|
Purchase Price
$348k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,122
Downpayment
20%
$69,640
Closing costs
1%
$3,482
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,234
Total Expenses
$3,237
Mortgage P&I
54%
$1,744
Property Taxes
6%
$198
Home Insurance
4%
$133
HOA
2%
$63
Property Management
12%
$388
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$356