Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.19% first-year return on $91,500 initial cash invested.
-2.19%
Cash On Cash
6.59%
Cap Rate
0.99
DSCR
$3,837
Rent
-$167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,837 income − $4,004 expenses = $167 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
7.4%
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
$3,837
Total Expenses
$4,004
Mortgage P&I
50%
$1,937
Property Taxes
17%
$642
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$460
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$422