Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.2% first-year return on $91,500 initial cash invested.
-2.2%
Cash On Cash
5.77%
Cap Rate
0.97
DSCR
$2,806
Rent
-$168
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,806 income − $2,974 expenses = $168 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,806
Total Expenses
$2,974
Mortgage P&I
62%
$1,738
Property Taxes
5%
$135
Home Insurance
4%
$122
HOA
1%
$25
Property Management
12%
$337
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$309