Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.31% first-year return on $90,996 initial cash invested.
-4.31%
Cash On Cash
5.3%
Cap Rate
0.87
DSCR
$2,608
Rent
-$327
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,608 income − $2,935 expenses = $327 out of pocket
Investment Breakdown
|
Purchase Price
$348k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,996
Downpayment
20%
$69,520
Closing costs
1%
$3,476
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,608
Total Expenses
$2,935
Mortgage P&I
67%
$1,758
Property Taxes
6%
$165
Home Insurance
5%
$126
HOA
0%
$0
Property Management
12%
$313
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$287