Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.8% first-year return on $91,288 initial cash invested.
-4.8%
Cash On Cash
5.2%
Cap Rate
0.85
DSCR
$2,386
Rent
-$365
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,386 income − $2,751 expenses = $365 out of pocket
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,288
Downpayment
20%
$69,798
Closing costs
1%
$3,490
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,386
Total Expenses
$2,751
Mortgage P&I
75%
$1,783
Property Taxes
1%
$28
Home Insurance
5%
$122
HOA
0%
$8
Property Management
12%
$286
CapEx
4%
$95
Vacancy
3%
$72
Maintenance
4%
$95
Other
11%
$262