Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.06% first-year return on $91,479 initial cash invested.
-19.06%
Cash On Cash
1.34%
Cap Rate
0.22
DSCR
$1,580
Rent
-$1,453
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,580 income − $3,033 expenses = $1,453 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.6%
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
$1,580
Total Expenses
$3,033
Mortgage P&I
113%
$1,782
Property Taxes
37%
$592
Home Insurance
8%
$122
HOA
0%
$0
Property Management
12%
$190
CapEx
4%
$63
Vacancy
3%
$47
Maintenance
4%
$63
Other
11%
$174