Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.23% first-year return on $91,080 initial cash invested.
-6.23%
Cash On Cash
5.17%
Cap Rate
0.81
DSCR
$2,934
Rent
-$473
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,934 income − $3,407 expenses = $473 out of pocket
Investment Breakdown
|
Purchase Price
$348k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,080
Downpayment
20%
$69,600
Closing costs
1%
$3,480
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,934
Total Expenses
$3,407
Mortgage P&I
63%
$1,854
Property Taxes
13%
$382
Home Insurance
4%
$122
HOA
2%
$52
Property Management
12%
$352
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$323