Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.3% first-year return on $90,870 initial cash invested.
-2.3%
Cash On Cash
6.12%
Cap Rate
0.97
DSCR
$2,920
Rent
-$174
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,920 income − $3,094 expenses = $174 out of pocket
Investment Breakdown
|
Purchase Price
$347k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,870
Downpayment
20%
$69,400
Closing costs
1%
$3,470
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,920
Total Expenses
$3,094
Mortgage P&I
63%
$1,828
Property Taxes
5%
$147
Home Insurance
4%
$126
HOA
0%
$0
Property Management
12%
$350
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$321