Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.95% first-year return on $90,702 initial cash invested.
-0.95%
Cash On Cash
6.79%
Cap Rate
1.04
DSCR
$3,465
Rent
-$72
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,465 income − $3,537 expenses = $72 out of pocket
Investment Breakdown
|
Purchase Price
$346k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,702
Downpayment
20%
$69,240
Closing costs
1%
$3,462
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,465
Total Expenses
$3,537
Mortgage P&I
55%
$1,892
Property Taxes
9%
$319
Home Insurance
4%
$122
HOA
1%
$25
Property Management
12%
$416
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$381