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 $91,374 initial cash invested.
-4.32%
Cash On Cash
5.95%
Cap Rate
0.89
DSCR
$3,050
Rent
-$329
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,050 income − $3,379 expenses = $329 out of pocket
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,374
Downpayment
20%
$69,880
Closing costs
1%
$3,494
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,050
Total Expenses
$3,379
Mortgage P&I
64%
$1,939
Property Taxes
9%
$276
Home Insurance
4%
$126
HOA
0%
$0
Property Management
12%
$366
CapEx
4%
$122
Vacancy
3%
$92
Maintenance
4%
$122
Other
11%
$336