Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.32% first-year return on $91,017 initial cash invested.
-4.32%
Cash On Cash
5.33%
Cap Rate
0.88
DSCR
$2,778
Rent
-$328
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,778 income − $3,106 expenses = $328 out of pocket
Investment Breakdown
|
Purchase Price
$348k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,017
Downpayment
20%
$69,540
Closing costs
1%
$3,477
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,778
Total Expenses
$3,106
Mortgage P&I
63%
$1,762
Property Taxes
10%
$278
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$333
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$306