Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.35% first-year return on $91,500 initial cash invested.
-6.35%
Cash On Cash
4.85%
Cap Rate
0.79
DSCR
$2,488
Rent
-$484
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,488 income − $2,972 expenses = $484 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,488
Total Expenses
$2,972
Mortgage P&I
72%
$1,799
Property Taxes
8%
$203
Home Insurance
5%
$122
HOA
0%
$0
Property Management
12%
$299
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$274