Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.84% first-year return on $91,078 initial cash invested.
-4.84%
Cash On Cash
5.84%
Cap Rate
0.87
DSCR
$2,870
Rent
-$367
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,870 income − $3,237 expenses = $367 out of pocket
Investment Breakdown
|
Purchase Price
$348k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,078
Downpayment
20%
$69,598
Closing costs
1%
$3,480
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,870
Total Expenses
$3,237
Mortgage P&I
68%
$1,945
Property Taxes
7%
$194
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$344
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$316