Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.28% first-year return on $91,080 initial cash invested.
-5.28%
Cash On Cash
5.07%
Cap Rate
0.84
DSCR
$2,928
Rent
-$401
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,928 income − $3,329 expenses = $401 out of pocket
Investment Breakdown
|
Purchase Price
$348k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,080
Downpayment
20%
$69,600
Closing costs
1%
$3,480
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,928
Total Expenses
$3,329
Mortgage P&I
60%
$1,755
Property Taxes
15%
$453
Home Insurance
4%
$126
HOA
0%
$0
Property Management
12%
$351
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$322