Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.61% first-year return on $91,101 initial cash invested.
-3.61%
Cash On Cash
5.73%
Cap Rate
0.91
DSCR
$2,925
Rent
-$274
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,925 income − $3,199 expenses = $274 out of pocket
Investment Breakdown
|
Purchase Price
$348k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,101
Downpayment
20%
$69,620
Closing costs
1%
$3,481
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,925
Total Expenses
$3,199
Mortgage P&I
62%
$1,818
Property Taxes
9%
$265
Home Insurance
4%
$121
HOA
0%
$0
Property Management
12%
$351
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$322