Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.23% first-year return on $91,479 initial cash invested.
-3.23%
Cash On Cash
5.65%
Cap Rate
0.92
DSCR
$2,630
Rent
-$246
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,630 income − $2,876 expenses = $246 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,479
Downpayment
20%
$69,980
Closing costs
1%
$3,499
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,630
Total Expenses
$2,876
Mortgage P&I
68%
$1,787
Property Taxes
3%
$73
Home Insurance
5%
$122
HOA
0%
$0
Property Management
12%
$316
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$289