Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.22% first-year return on $91,479 initial cash invested.
-10.22%
Cash On Cash
3.67%
Cap Rate
0.6
DSCR
$1,848
Rent
-$779
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,848 income − $2,627 expenses = $779 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,848
Total Expenses
$2,627
Mortgage P&I
96%
$1,776
Property Taxes
5%
$101
Home Insurance
7%
$122
HOA
0%
$0
Property Management
12%
$222
CapEx
4%
$74
Vacancy
3%
$55
Maintenance
4%
$74
Other
11%
$203