Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.28% first-year return on $91,479 initial cash invested.
-7.28%
Cash On Cash
4.61%
Cap Rate
0.75
DSCR
$2,530
Rent
-$555
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,530 income − $3,085 expenses = $555 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,530
Total Expenses
$3,085
Mortgage P&I
71%
$1,798
Property Taxes
12%
$292
Home Insurance
5%
$122
HOA
1%
$13
Property Management
12%
$304
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$278