Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.59% first-year return on $90,576 initial cash invested.
-5.59%
Cash On Cash
5.08%
Cap Rate
0.82
DSCR
$2,460
Rent
-$422
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,460 income − $2,882 expenses = $422 out of pocket
Investment Breakdown
|
Purchase Price
$346k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,576
Downpayment
20%
$69,120
Closing costs
1%
$3,456
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,460
Total Expenses
$2,882
Mortgage P&I
73%
$1,787
Property Taxes
5%
$135
Home Insurance
5%
$124
HOA
0%
$0
Property Management
12%
$295
CapEx
4%
$98
Vacancy
3%
$74
Maintenance
4%
$98
Other
11%
$271