Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.71% first-year return on $91,269 initial cash invested.
-2.71%
Cash On Cash
5.64%
Cap Rate
0.94
DSCR
$2,691
Rent
-$206
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,691 income − $2,897 expenses = $206 out of pocket
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,269
Downpayment
20%
$69,780
Closing costs
1%
$3,489
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,691
Total Expenses
$2,897
Mortgage P&I
65%
$1,737
Property Taxes
5%
$122
Home Insurance
5%
$122
HOA
0%
$0
Property Management
12%
$323
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$296