Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.24% first-year return on $91,059 initial cash invested.
-4.24%
Cash On Cash
5.18%
Cap Rate
0.88
DSCR
$2,770
Rent
-$322
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,770 income − $3,092 expenses = $322 out of pocket
Investment Breakdown
|
Purchase Price
$348k
Downpayment
20.0%
Interest Rate
6.2%
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
$2,770
Total Expenses
$3,092
Mortgage P&I
62%
$1,712
Property Taxes
11%
$292
Home Insurance
5%
$127
HOA
1%
$19
Property Management
12%
$332
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$305