Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.87% first-year return on $91,479 initial cash invested.
-10.87%
Cash On Cash
3.66%
Cap Rate
0.59
DSCR
$1,956
Rent
-$829
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,956 income − $2,785 expenses = $829 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.8%
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
$1,956
Total Expenses
$2,785
Mortgage P&I
93%
$1,817
Property Taxes
9%
$181
Home Insurance
6%
$122
HOA
0%
$0
Property Management
12%
$235
CapEx
4%
$78
Vacancy
3%
$59
Maintenance
4%
$78
Other
11%
$215