Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.32% first-year return on $91,479 initial cash invested.
-4.32%
Cash On Cash
5.65%
Cap Rate
0.89
DSCR
$3,056
Rent
-$329
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,056 income − $3,385 expenses = $329 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
7.0%
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
$3,056
Total Expenses
$3,385
Mortgage P&I
61%
$1,854
Property Taxes
12%
$370
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$367
CapEx
4%
$122
Vacancy
3%
$92
Maintenance
4%
$122
Other
11%
$336