Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.41% first-year return on $90,702 initial cash invested.
-9.41%
Cash On Cash
4.46%
Cap Rate
0.68
DSCR
$2,906
Rent
-$711
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,906 income − $3,617 expenses = $711 out of pocket
Investment Breakdown
|
Purchase Price
$346k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,702
Downpayment
20%
$69,240
Closing costs
1%
$3,462
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,906
Total Expenses
$3,617
Mortgage P&I
65%
$1,881
Property Taxes
19%
$547
Home Insurance
7%
$201
HOA
0%
$0
Property Management
12%
$349
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$320