Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.4% first-year return on $91,122 initial cash invested.
-3.4%
Cash On Cash
5.6%
Cap Rate
0.92
DSCR
$3,134
Rent
-$258
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,134 income − $3,392 expenses = $258 out of pocket
Investment Breakdown
|
Purchase Price
$348k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,122
Downpayment
20%
$69,640
Closing costs
1%
$3,482
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,134
Total Expenses
$3,392
Mortgage P&I
56%
$1,757
Property Taxes
14%
$448
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$376
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$345