Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.7% first-year return on $91,731 initial cash invested.
-6.7%
Cash On Cash
4.4%
Cap Rate
0.75
DSCR
$2,272
Rent
-$512
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,272 income − $2,784 expenses = $512 out of pocket
Investment Breakdown
|
Purchase Price
$351k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,731
Downpayment
20%
$70,220
Closing costs
1%
$3,511
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,272
Total Expenses
$2,784
Mortgage P&I
75%
$1,708
Property Taxes
8%
$175
Home Insurance
6%
$128
HOA
0%
$0
Property Management
12%
$273
CapEx
4%
$91
Vacancy
3%
$68
Maintenance
4%
$91
Other
11%
$250