Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.64% first-year return on $91,059 initial cash invested.
-6.64%
Cash On Cash
4.66%
Cap Rate
0.77
DSCR
$2,289
Rent
-$504
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,289 income − $2,793 expenses = $504 out of pocket
Investment Breakdown
|
Purchase Price
$348k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,059
Downpayment
20%
$69,580
Closing costs
1%
$3,479
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,289
Total Expenses
$2,793
Mortgage P&I
77%
$1,762
Property Taxes
5%
$122
Home Insurance
6%
$129
HOA
0%
$0
Property Management
12%
$275
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$252