Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.51% first-year return on $91,458 initial cash invested.
-4.51%
Cash On Cash
5.13%
Cap Rate
0.87
DSCR
$2,811
Rent
-$344
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,811 income − $3,155 expenses = $344 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,458
Downpayment
20%
$69,960
Closing costs
1%
$3,498
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,811
Total Expenses
$3,155
Mortgage P&I
61%
$1,728
Property Taxes
12%
$342
Home Insurance
5%
$131
HOA
0%
$0
Property Management
12%
$337
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$309