Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.05% first-year return on $91,395 initial cash invested.
-1.05%
Cash On Cash
6.06%
Cap Rate
1.03
DSCR
$3,116
Rent
-$80
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,116 income − $3,196 expenses = $80 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,395
Downpayment
20%
$69,900
Closing costs
1%
$3,495
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,116
Total Expenses
$3,196
Mortgage P&I
55%
$1,721
Property Taxes
9%
$293
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$374
CapEx
4%
$125
Vacancy
3%
$93
Maintenance
4%
$125
Other
11%
$343