Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.02% first-year return on $91,668 initial cash invested.
-8.02%
Cash On Cash
4.27%
Cap Rate
0.7
DSCR
$2,120
Rent
-$613
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,120 income − $2,733 expenses = $613 out of pocket
Investment Breakdown
|
Purchase Price
$351k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,668
Downpayment
20%
$70,160
Closing costs
1%
$3,508
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,120
Total Expenses
$2,733
Mortgage P&I
84%
$1,775
Property Taxes
4%
$76
Home Insurance
8%
$161
HOA
0%
$0
Property Management
12%
$254
CapEx
4%
$85
Vacancy
3%
$64
Maintenance
4%
$85
Other
11%
$233