Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.26% first-year return on $91,500 initial cash invested.
-13.26%
Cash On Cash
3.5%
Cap Rate
0.52
DSCR
$1,932
Rent
-$1,011
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,932 income − $2,943 expenses = $1,011 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
7.5%
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
$1,932
Total Expenses
$2,943
Mortgage P&I
101%
$1,954
Property Taxes
11%
$210
Home Insurance
6%
$122
HOA
0%
$0
Property Management
12%
$232
CapEx
4%
$77
Vacancy
3%
$58
Maintenance
4%
$77
Other
11%
$213