Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.41% first-year return on $90,660 initial cash invested.
-0.41%
Cash On Cash
6.35%
Cap Rate
1.06
DSCR
$3,315
Rent
-$31
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,315 income − $3,346 expenses = $31 out of pocket
Investment Breakdown
|
Purchase Price
$346k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,315
Total Expenses
$3,346
Mortgage P&I
52%
$1,730
Property Taxes
11%
$366
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$398
CapEx
4%
$133
Vacancy
3%
$99
Maintenance
4%
$133
Other
11%
$365