Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.17% first-year return on $91,164 initial cash invested.
-0.17%
Cash On Cash
6.34%
Cap Rate
1.07
DSCR
$3,470
Rent
-$13
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,470 income − $3,483 expenses = $13 out of pocket
Investment Breakdown
|
Purchase Price
$348k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,164
Downpayment
20%
$69,680
Closing costs
1%
$3,484
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,470
Total Expenses
$3,483
Mortgage P&I
49%
$1,716
Property Taxes
12%
$412
Home Insurance
4%
$125
HOA
1%
$50
Property Management
12%
$416
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$382