Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.46% first-year return on $91,710 initial cash invested.
-4.46%
Cash On Cash
5.43%
Cap Rate
0.88
DSCR
$2,848
Rent
-$341
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,848 income − $3,189 expenses = $341 out of pocket
Investment Breakdown
|
Purchase Price
$351k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,710
Downpayment
20%
$70,200
Closing costs
1%
$3,510
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,848
Total Expenses
$3,189
Mortgage P&I
64%
$1,816
Property Taxes
9%
$268
Home Insurance
4%
$124
HOA
0%
$13
Property Management
12%
$342
CapEx
4%
$114
Vacancy
3%
$85
Maintenance
4%
$114
Other
11%
$313