Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.15% first-year return on $91,143 initial cash invested.
-1.15%
Cash On Cash
6.24%
Cap Rate
1.02
DSCR
$2,934
Rent
-$87
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,934 income − $3,021 expenses = $87 out of pocket
Investment Breakdown
|
Purchase Price
$348k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,143
Downpayment
20%
$69,660
Closing costs
1%
$3,483
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,934
Total Expenses
$3,021
Mortgage P&I
61%
$1,782
Property Taxes
4%
$120
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$352
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$323