Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1% first-year return on $91,332 initial cash invested.
-1%
Cash On Cash
6.59%
Cap Rate
1.03
DSCR
$3,417
Rent
-$76
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,417 income − $3,493 expenses = $76 out of pocket
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,332
Downpayment
20%
$69,840
Closing costs
1%
$3,492
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,417
Total Expenses
$3,493
Mortgage P&I
54%
$1,856
Property Taxes
10%
$346
Home Insurance
4%
$128
HOA
0%
$0
Property Management
12%
$410
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$376