Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.38% first-year return on $91,468 initial cash invested.
-1.38%
Cash On Cash
6.81%
Cap Rate
1.02
DSCR
$3,672
Rent
-$105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,672 income − $3,777 expenses = $105 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,468
Downpayment
20%
$69,970
Closing costs
1%
$3,498
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,672
Total Expenses
$3,777
Mortgage P&I
53%
$1,943
Property Taxes
9%
$344
Home Insurance
3%
$122
HOA
3%
$119
Property Management
12%
$441
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$404