Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.47% first-year return on $91,500 initial cash invested.
-5.47%
Cash On Cash
4.99%
Cap Rate
0.82
DSCR
$2,526
Rent
-$417
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,526 income − $2,943 expenses = $417 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,526
Total Expenses
$2,943
Mortgage P&I
70%
$1,770
Property Taxes
7%
$184
Home Insurance
5%
$122
HOA
0%
$8
Property Management
12%
$303
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$278