Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.37% first-year return on $91,374 initial cash invested.
-5.37%
Cash On Cash
4.97%
Cap Rate
0.82
DSCR
$2,439
Rent
-$409
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,439 income − $2,848 expenses = $409 out of pocket
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,374
Downpayment
20%
$69,880
Closing costs
1%
$3,494
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,439
Total Expenses
$2,848
Mortgage P&I
72%
$1,759
Property Taxes
3%
$84
Home Insurance
7%
$175
HOA
0%
$0
Property Management
12%
$293
CapEx
4%
$98
Vacancy
3%
$73
Maintenance
4%
$98
Other
11%
$268