Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.64% first-year return on $91,983 initial cash invested.
-8.64%
Cash On Cash
4.33%
Cap Rate
0.69
DSCR
$2,472
Rent
-$662
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,472 income − $3,134 expenses = $662 out of pocket
Investment Breakdown
|
Purchase Price
$352k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,983
Downpayment
20%
$70,460
Closing costs
1%
$3,523
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,472
Total Expenses
$3,134
Mortgage P&I
74%
$1,834
Property Taxes
13%
$329
Home Insurance
5%
$130
HOA
0%
$0
Property Management
12%
$297
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$272