Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected 0% first-year return on $91,647 initial cash invested.
0%
Cash On Cash
6.47%
Cap Rate
1.08
DSCR
$3,548
Rent
$0
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,548 income − $3,548 expenses = $0 cash flow
Investment Breakdown
|
Purchase Price
$351k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,647
Downpayment
20%
$70,140
Closing costs
1%
$3,507
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,548
Total Expenses
$3,548
Mortgage P&I
49%
$1,750
Property Taxes
13%
$449
Home Insurance
4%
$126
HOA
0%
$17
Property Management
12%
$426
CapEx
4%
$142
Vacancy
3%
$106
Maintenance
4%
$142
Other
11%
$390