Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.19% first-year return on $91,500 initial cash invested.
-7.19%
Cash On Cash
4.68%
Cap Rate
0.76
DSCR
$3,178
Rent
-$548
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,178 income − $3,726 expenses = $548 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,178
Total Expenses
$3,726
Mortgage P&I
56%
$1,786
Property Taxes
22%
$700
Home Insurance
4%
$122
HOA
1%
$38
Property Management
12%
$381
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$350