Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.18% first-year return on $91,500 initial cash invested.
-4.18%
Cash On Cash
5.36%
Cap Rate
0.89
DSCR
$3,236
Rent
-$319
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,236 income − $3,555 expenses = $319 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,236
Total Expenses
$3,555
Mortgage P&I
54%
$1,752
Property Taxes
16%
$525
Home Insurance
4%
$122
HOA
2%
$57
Property Management
12%
$388
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$356