Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.43% first-year return on $90,849 initial cash invested.
-2.43%
Cash On Cash
5.95%
Cap Rate
0.97
DSCR
$3,099
Rent
-$184
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,099 income − $3,283 expenses = $184 out of pocket
Investment Breakdown
|
Purchase Price
$347k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,849
Downpayment
20%
$69,380
Closing costs
1%
$3,469
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,099
Total Expenses
$3,283
Mortgage P&I
57%
$1,781
Property Taxes
10%
$324
Home Insurance
4%
$124
HOA
0%
$0
Property Management
12%
$372
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$341