Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.25% first-year return on $91,479 initial cash invested.
-0.25%
Cash On Cash
6.38%
Cap Rate
1.07
DSCR
$3,638
Rent
-$19
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,638 income − $3,657 expenses = $19 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,638
Total Expenses
$3,657
Mortgage P&I
48%
$1,733
Property Taxes
16%
$564
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$437
CapEx
4%
$146
Vacancy
3%
$109
Maintenance
4%
$146
Other
11%
$400