Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.63% first-year return on $91,500 initial cash invested.
-8.63%
Cash On Cash
4.28%
Cap Rate
0.69
DSCR
$2,217
Rent
-$658
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,217 income − $2,875 expenses = $658 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,500
Downpayment
20%
$70,000
Closing costs
1%
$3,500
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,217
Total Expenses
$2,875
Mortgage P&I
82%
$1,818
Property Taxes
8%
$180
Home Insurance
6%
$122
HOA
0%
$0
Property Management
12%
$266
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$244