Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.18% first-year return on $91,479 initial cash invested.
-5.18%
Cash On Cash
5.07%
Cap Rate
0.84
DSCR
$2,804
Rent
-$395
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,804 income − $3,199 expenses = $395 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,804
Total Expenses
$3,199
Mortgage P&I
63%
$1,762
Property Taxes
11%
$313
Home Insurance
4%
$122
HOA
2%
$50
Property Management
12%
$336
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$308