Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.99% first-year return on $91,500 initial cash invested.
-7.99%
Cash On Cash
4.58%
Cap Rate
0.72
DSCR
$2,289
Rent
-$609
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,289 income − $2,898 expenses = $609 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,289
Total Expenses
$2,898
Mortgage P&I
81%
$1,854
Property Taxes
6%
$142
Home Insurance
5%
$122
HOA
0%
$0
Property Management
12%
$275
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$252