Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.21% first-year return on $91,479 initial cash invested.
-3.21%
Cash On Cash
5.51%
Cap Rate
0.94
DSCR
$3,525
Rent
-$245
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,525 income − $3,770 expenses = $245 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.2%
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
$3,525
Total Expenses
$3,770
Mortgage P&I
49%
$1,710
Property Taxes
21%
$739
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$423
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$388