Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.11% first-year return on $91,059 initial cash invested.
-9.11%
Cash On Cash
4.63%
Cap Rate
0.7
DSCR
$2,955
Rent
-$691
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,955 income − $3,646 expenses = $691 out of pocket
Investment Breakdown
|
Purchase Price
$348k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,059
Downpayment
20%
$69,580
Closing costs
1%
$3,479
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,955
Total Expenses
$3,646
Mortgage P&I
65%
$1,916
Property Taxes
20%
$597
Home Insurance
4%
$122
HOA
0%
$6
Property Management
12%
$355
CapEx
4%
$118
Vacancy
3%
$89
Maintenance
4%
$118
Other
11%
$325