Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.88% first-year return on $91,479 initial cash invested.
-14.88%
Cash On Cash
2.51%
Cap Rate
0.4
DSCR
$1,437
Rent
-$1,134
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,437 income − $2,571 expenses = $1,134 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
$1,437
Total Expenses
$2,571
Mortgage P&I
126%
$1,810
Property Taxes
11%
$152
Home Insurance
8%
$122
HOA
0%
$0
Property Management
12%
$172
CapEx
4%
$57
Vacancy
3%
$43
Maintenance
4%
$57
Other
11%
$158