Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.38% first-year return on $91,479 initial cash invested.
-9.38%
Cash On Cash
3.87%
Cap Rate
0.64
DSCR
$2,054
Rent
-$715
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,054 income − $2,769 expenses = $715 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
$2,054
Total Expenses
$2,769
Mortgage P&I
86%
$1,762
Property Taxes
9%
$187
Home Insurance
6%
$122
HOA
0%
$0
Property Management
12%
$246
CapEx
4%
$82
Vacancy
3%
$62
Maintenance
4%
$82
Other
11%
$226