Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13% first-year return on $90,618 initial cash invested.
-13%
Cash On Cash
2.87%
Cap Rate
0.48
DSCR
$1,878
Rent
-$982
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,878 income − $2,860 expenses = $982 out of pocket
Investment Breakdown
|
Purchase Price
$346k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,618
Downpayment
20%
$69,160
Closing costs
1%
$3,458
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,878
Total Expenses
$2,860
Mortgage P&I
92%
$1,735
Property Taxes
19%
$365
Home Insurance
7%
$122
HOA
0%
$0
Property Management
12%
$225
CapEx
4%
$75
Vacancy
3%
$56
Maintenance
4%
$75
Other
11%
$207