Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.49% first-year return on $90,975 initial cash invested.
-2.49%
Cash On Cash
5.94%
Cap Rate
0.96
DSCR
$2,974
Rent
-$189
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,974 income − $3,163 expenses = $189 out of pocket
Investment Breakdown
|
Purchase Price
$348k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,975
Downpayment
20%
$69,500
Closing costs
1%
$3,475
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,974
Total Expenses
$3,163
Mortgage P&I
60%
$1,789
Property Taxes
8%
$235
Home Insurance
4%
$128
HOA
0%
$0
Property Management
12%
$357
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$327