Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.05% first-year return on $91,500 initial cash invested.
-6.05%
Cash On Cash
4.91%
Cap Rate
0.8
DSCR
$2,660
Rent
-$461
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,660 income − $3,121 expenses = $461 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,660
Total Expenses
$3,121
Mortgage P&I
67%
$1,788
Property Taxes
12%
$307
Home Insurance
5%
$122
HOA
0%
$0
Property Management
12%
$319
CapEx
4%
$106
Vacancy
3%
$80
Maintenance
4%
$106
Other
11%
$293