Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.23% first-year return on $91,395 initial cash invested.
-1.23%
Cash On Cash
6.31%
Cap Rate
1.01
DSCR
$2,974
Rent
-$94
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,974 income − $3,068 expenses = $94 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,395
Downpayment
20%
$69,900
Closing costs
1%
$3,495
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,974
Total Expenses
$3,068
Mortgage P&I
61%
$1,813
Property Taxes
4%
$122
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$357
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$327