Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.04% first-year return on $91,479 initial cash invested.
-5.04%
Cash On Cash
5.6%
Cap Rate
0.86
DSCR
$2,744
Rent
-$384
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,744 income − $3,128 expenses = $384 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
7.2%
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
$2,744
Total Expenses
$3,128
Mortgage P&I
70%
$1,908
Property Taxes
6%
$165
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$329
CapEx
4%
$110
Vacancy
3%
$82
Maintenance
4%
$110
Other
11%
$302