Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.33% first-year return on $91,479 initial cash invested.
-12.33%
Cash On Cash
3.63%
Cap Rate
0.55
DSCR
$1,898
Rent
-$940
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,898 income − $2,838 expenses = $940 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
7.3%
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
$1,898
Total Expenses
$2,838
Mortgage P&I
101%
$1,921
Property Taxes
8%
$149
Home Insurance
6%
$122
HOA
0%
$0
Property Management
12%
$228
CapEx
4%
$76
Vacancy
3%
$57
Maintenance
4%
$76
Other
11%
$209