Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.79% first-year return on $85,500 initial cash invested.
-2.79%
Cash On Cash
5.81%
Cap Rate
0.96
DSCR
$3,135
Rent
-$199
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,135 income − $3,334 expenses = $199 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,500
Downpayment
20%
$70,000
Closing costs
1%
$3,500
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$3,135
Total Expenses
$3,334
Mortgage P&I
56%
$1,770
Property Taxes
12%
$387
Home Insurance
4%
$112
HOA
0%
$0
Property Management
12%
$376
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$345
Projection Charts
Investment Value YoY