Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.15% first-year return on $91,143 initial cash invested.
-2.15%
Cash On Cash
5.82%
Cap Rate
0.98
DSCR
$3,237
Rent
-$163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,237 income − $3,400 expenses = $163 out of pocket
Investment Breakdown
|
Purchase Price
$348k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,143
Downpayment
20%
$69,660
Closing costs
1%
$3,483
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,237
Total Expenses
$3,400
Mortgage P&I
53%
$1,722
Property Taxes
12%
$404
Home Insurance
4%
$125
HOA
2%
$50
Property Management
12%
$388
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$356