Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.85% first-year return on $90,786 initial cash invested.
-3.85%
Cash On Cash
5.77%
Cap Rate
0.9
DSCR
$2,796
Rent
-$291
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,796 income − $3,087 expenses = $291 out of pocket
Investment Breakdown
|
Purchase Price
$347k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,786
Downpayment
20%
$69,320
Closing costs
1%
$3,466
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,796
Total Expenses
$3,087
Mortgage P&I
66%
$1,847
Property Taxes
5%
$141
Home Insurance
4%
$122
HOA
1%
$25
Property Management
12%
$336
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$308