Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.1% first-year return on $91,101 initial cash invested.
-6.1%
Cash On Cash
4.85%
Cap Rate
0.79
DSCR
$2,468
Rent
-$463
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,468 income − $2,931 expenses = $463 out of pocket
Investment Breakdown
|
Purchase Price
$348k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,101
Downpayment
20%
$69,620
Closing costs
1%
$3,481
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,468
Total Expenses
$2,931
Mortgage P&I
72%
$1,770
Property Taxes
8%
$200
Home Insurance
5%
$122
HOA
0%
$0
Property Management
12%
$296
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$271