Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.03% first-year return on $91,668 initial cash invested.
-2.03%
Cash On Cash
5.91%
Cap Rate
0.99
DSCR
$3,264
Rent
-$155
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,264 income − $3,419 expenses = $155 out of pocket
Investment Breakdown
|
Purchase Price
$351k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,668
Downpayment
20%
$70,160
Closing costs
1%
$3,508
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,264
Total Expenses
$3,419
Mortgage P&I
54%
$1,751
Property Taxes
13%
$432
Home Insurance
4%
$125
HOA
0%
$0
Property Management
12%
$392
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$359