Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.05% first-year return on $91,500 initial cash invested.
-8.05%
Cash On Cash
4.1%
Cap Rate
0.69
DSCR
$2,031
Rent
-$614
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,031 income − $2,645 expenses = $614 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,500
Downpayment
20%
$70,000
Closing costs
1%
$3,500
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,031
Total Expenses
$2,645
Mortgage P&I
85%
$1,729
Property Taxes
5%
$104
Home Insurance
6%
$122
HOA
0%
$0
Property Management
12%
$244
CapEx
4%
$81
Vacancy
3%
$61
Maintenance
4%
$81
Other
11%
$223