Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.51% first-year return on $91,752 initial cash invested.
-2.51%
Cash On Cash
5.98%
Cap Rate
0.96
DSCR
$3,012
Rent
-$192
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,012 income − $3,204 expenses = $192 out of pocket
Investment Breakdown
|
Purchase Price
$351k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,752
Downpayment
20%
$70,240
Closing costs
1%
$3,512
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,012
Total Expenses
$3,204
Mortgage P&I
60%
$1,822
Property Taxes
8%
$236
Home Insurance
4%
$124
HOA
0%
$0
Property Management
12%
$361
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$331