Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.13% first-year return on $91,038 initial cash invested.
-7.13%
Cash On Cash
5.16%
Cap Rate
0.78
DSCR
$2,778
Rent
-$541
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,778 income − $3,319 expenses = $541 out of pocket
Investment Breakdown
|
Purchase Price
$348k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,038
Downpayment
20%
$69,560
Closing costs
1%
$3,478
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,778
Total Expenses
$3,319
Mortgage P&I
69%
$1,925
Property Taxes
12%
$326
Home Insurance
4%
$124
HOA
0%
$0
Property Management
12%
$333
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$306