Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.01% first-year return on $90,555 initial cash invested.
-0.01%
Cash On Cash
6.37%
Cap Rate
1.08
DSCR
$3,453
Rent
-$1
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,453 income − $3,454 expenses = $1 out of pocket
Investment Breakdown
|
Purchase Price
$346k
Downpayment
20.0%
Interest Rate
6.2%
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
$3,453
Total Expenses
$3,454
Mortgage P&I
49%
$1,698
Property Taxes
12%
$427
Home Insurance
4%
$122
HOA
1%
$33
Property Management
12%
$414
CapEx
4%
$138
Vacancy
3%
$104
Maintenance
4%
$138
Other
11%
$380