Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.57% first-year return on $91,479 initial cash invested.
-8.57%
Cash On Cash
4.16%
Cap Rate
0.68
DSCR
$2,166
Rent
-$653
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,166 income − $2,819 expenses = $653 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,166
Total Expenses
$2,819
Mortgage P&I
82%
$1,779
Property Taxes
8%
$181
Home Insurance
6%
$122
HOA
0%
$0
Property Management
12%
$260
CapEx
4%
$87
Vacancy
3%
$65
Maintenance
4%
$87
Other
11%
$238