Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.43% first-year return on $91,269 initial cash invested.
-4.43%
Cash On Cash
5.63%
Cap Rate
0.88
DSCR
$2,968
Rent
-$337
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,968 income − $3,305 expenses = $337 out of pocket
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,269
Downpayment
20%
$69,780
Closing costs
1%
$3,489
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,968
Total Expenses
$3,305
Mortgage P&I
62%
$1,854
Property Taxes
11%
$316
Home Insurance
4%
$126
HOA
0%
$0
Property Management
12%
$356
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$326