Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.67% first-year return on $91,899 initial cash invested.
-3.67%
Cash On Cash
5.79%
Cap Rate
0.91
DSCR
$2,642
Rent
-$281
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,642 income − $2,923 expenses = $281 out of pocket
Investment Breakdown
|
Purchase Price
$352k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,899
Downpayment
20%
$70,380
Closing costs
1%
$3,519
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,642
Total Expenses
$2,923
Mortgage P&I
71%
$1,873
Property Taxes
1%
$23
Home Insurance
5%
$128
HOA
0%
$0
Property Management
12%
$317
CapEx
4%
$106
Vacancy
3%
$79
Maintenance
4%
$106
Other
11%
$291