Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.2% first-year return on $91,101 initial cash invested.
-12.2%
Cash On Cash
3.25%
Cap Rate
0.53
DSCR
$2,000
Rent
-$926
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,000 income − $2,926 expenses = $926 out of pocket
Investment Breakdown
|
Purchase Price
$348k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,000
Total Expenses
$2,926
Mortgage P&I
90%
$1,790
Property Taxes
17%
$330
Home Insurance
6%
$126
HOA
0%
$0
Property Management
12%
$240
CapEx
4%
$80
Vacancy
3%
$60
Maintenance
4%
$80
Other
11%
$220