Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.4% first-year return on $84,933 initial cash invested.
-10.4%
Cash On Cash
3.84%
Cap Rate
0.63
DSCR
$2,202
Rent
-$736
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,202 income − $2,938 expenses = $736 out of pocket
Investment Breakdown
|
Purchase Price
$347k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,933
Downpayment
20%
$69,460
Closing costs
1%
$3,473
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$2,202
Total Expenses
$2,938
Mortgage P&I
80%
$1,759
Property Taxes
14%
$309
Home Insurance
6%
$122
HOA
0%
$0
Property Management
12%
$264
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$242