Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.48% first-year return on $91,605 initial cash invested.
-2.48%
Cash On Cash
6.18%
Cap Rate
0.97
DSCR
$3,394
Rent
-$189
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,394 income − $3,583 expenses = $189 out of pocket
Investment Breakdown
|
Purchase Price
$351k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,605
Downpayment
20%
$70,100
Closing costs
1%
$3,505
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,394
Total Expenses
$3,583
Mortgage P&I
55%
$1,859
Property Taxes
12%
$423
Home Insurance
4%
$126
HOA
1%
$21
Property Management
12%
$407
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$373