Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.63% first-year return on $91,500 initial cash invested.
-5.63%
Cash On Cash
4.92%
Cap Rate
0.82
DSCR
$2,901
Rent
-$429
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,901 income − $3,330 expenses = $429 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,901
Total Expenses
$3,330
Mortgage P&I
60%
$1,748
Property Taxes
17%
$486
Home Insurance
4%
$110
HOA
0%
$0
Property Management
12%
$348
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$319