Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.43% first-year return on $90,555 initial cash invested.
-1.43%
Cash On Cash
6.51%
Cap Rate
1.01
DSCR
$3,168
Rent
-$108
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,168 income − $3,276 expenses = $108 out of pocket
Investment Breakdown
|
Purchase Price
$346k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,555
Downpayment
20%
$69,100
Closing costs
1%
$3,455
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,168
Total Expenses
$3,276
Mortgage P&I
59%
$1,855
Property Taxes
7%
$222
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$380
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$348