Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.61% first-year return on $90,660 initial cash invested.
-0.61%
Cash On Cash
6.54%
Cap Rate
1.06
DSCR
$3,782
Rent
-$46
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,782 income − $3,828 expenses = $46 out of pocket
Investment Breakdown
|
Purchase Price
$346k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,660
Downpayment
20%
$69,200
Closing costs
1%
$3,460
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,782
Total Expenses
$3,828
Mortgage P&I
47%
$1,781
Property Taxes
15%
$576
Home Insurance
3%
$121
HOA
2%
$65
Property Management
12%
$454
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$416