Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.74% first-year return on $91,857 initial cash invested.
-4.74%
Cash On Cash
5.72%
Cap Rate
0.87
DSCR
$2,991
Rent
-$363
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,991 income − $3,354 expenses = $363 out of pocket
Investment Breakdown
|
Purchase Price
$352k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,857
Downpayment
20%
$70,340
Closing costs
1%
$3,517
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,991
Total Expenses
$3,354
Mortgage P&I
64%
$1,919
Property Taxes
10%
$291
Home Insurance
4%
$126
HOA
0%
$0
Property Management
12%
$359
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$329