Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.41% first-year return on $91,290 initial cash invested.
-2.41%
Cash On Cash
5.83%
Cap Rate
0.97
DSCR
$3,050
Rent
-$183
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,050 income − $3,233 expenses = $183 out of pocket
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,290
Downpayment
20%
$69,800
Closing costs
1%
$3,490
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,050
Total Expenses
$3,233
Mortgage P&I
58%
$1,756
Property Taxes
10%
$312
Home Insurance
4%
$127
HOA
0%
$0
Property Management
12%
$366
CapEx
4%
$122
Vacancy
3%
$92
Maintenance
4%
$122
Other
11%
$336