Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.1% first-year return on $90,933 initial cash invested.
-7.1%
Cash On Cash
5.11%
Cap Rate
0.78
DSCR
$2,841
Rent
-$538
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,841 income − $3,379 expenses = $538 out of pocket
Investment Breakdown
|
Purchase Price
$347k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,933
Downpayment
20%
$69,460
Closing costs
1%
$3,473
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,841
Total Expenses
$3,379
Mortgage P&I
67%
$1,904
Property Taxes
14%
$386
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$341
CapEx
4%
$114
Vacancy
3%
$85
Maintenance
4%
$114
Other
11%
$313