Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.03% first-year return on $91,290 initial cash invested.
-6.03%
Cash On Cash
5%
Cap Rate
0.81
DSCR
$2,916
Rent
-$459
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,916 income − $3,375 expenses = $459 out of pocket
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,290
Downpayment
20%
$69,800
Closing costs
1%
$3,490
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,916
Total Expenses
$3,375
Mortgage P&I
62%
$1,796
Property Taxes
16%
$465
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$350
CapEx
4%
$117
Vacancy
3%
$87
Maintenance
4%
$117
Other
11%
$321