Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.79% first-year return on $90,660 initial cash invested.
-4.79%
Cash On Cash
5.28%
Cap Rate
0.85
DSCR
$2,516
Rent
-$362
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,516 income − $2,878 expenses = $362 out of pocket
Investment Breakdown
|
Purchase Price
$346k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,660
Downpayment
20%
$69,200
Closing costs
1%
$3,460
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,516
Total Expenses
$2,878
Mortgage P&I
71%
$1,784
Property Taxes
5%
$117
Home Insurance
5%
$121
HOA
0%
$0
Property Management
12%
$302
CapEx
4%
$101
Vacancy
3%
$75
Maintenance
4%
$101
Other
11%
$277