Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.48% first-year return on $91,059 initial cash invested.
-2.48%
Cash On Cash
5.71%
Cap Rate
0.96
DSCR
$2,934
Rent
-$188
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,934 income − $3,122 expenses = $188 out of pocket
Investment Breakdown
|
Purchase Price
$348k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,059
Downpayment
20%
$69,580
Closing costs
1%
$3,479
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,934
Total Expenses
$3,122
Mortgage P&I
59%
$1,727
Property Taxes
7%
$202
Home Insurance
5%
$136
HOA
2%
$60
Property Management
12%
$352
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$323