Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.05% first-year return on $91,290 initial cash invested.
-6.05%
Cash On Cash
4.77%
Cap Rate
0.79
DSCR
$2,318
Rent
-$460
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,318 income − $2,778 expenses = $460 out of pocket
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,290
Downpayment
20%
$69,800
Closing costs
1%
$3,490
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,318
Total Expenses
$2,778
Mortgage P&I
76%
$1,755
Property Taxes
5%
$112
Home Insurance
5%
$122
HOA
0%
$0
Property Management
12%
$278
CapEx
4%
$93
Vacancy
3%
$70
Maintenance
4%
$93
Other
11%
$255