Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.71% first-year return on $91,038 initial cash invested.
-8.71%
Cash On Cash
4.23%
Cap Rate
0.69
DSCR
$2,619
Rent
-$661
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,619 income − $3,280 expenses = $661 out of pocket
Investment Breakdown
|
Purchase Price
$348k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,038
Downpayment
20%
$69,560
Closing costs
1%
$3,478
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,619
Total Expenses
$3,280
Mortgage P&I
68%
$1,781
Property Taxes
18%
$482
Home Insurance
5%
$126
HOA
0%
$0
Property Management
12%
$314
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$288