Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.02% first-year return on $91,500 initial cash invested.
-1.02%
Cash On Cash
6.79%
Cap Rate
1.04
DSCR
$3,788
Rent
-$78
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,788 income − $3,866 expenses = $78 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
7.2%
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
$3,788
Total Expenses
$3,866
Mortgage P&I
50%
$1,906
Property Taxes
14%
$548
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$455
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$417