Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.59% first-year return on $91,416 initial cash invested.
-12.59%
Cash On Cash
3.04%
Cap Rate
0.5
DSCR
$2,012
Rent
-$959
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,012 income − $2,971 expenses = $959 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,416
Downpayment
20%
$69,920
Closing costs
1%
$3,496
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,012
Total Expenses
$2,971
Mortgage P&I
88%
$1,766
Property Taxes
20%
$393
Home Insurance
6%
$130
HOA
0%
$0
Property Management
12%
$241
CapEx
4%
$80
Vacancy
3%
$60
Maintenance
4%
$80
Other
11%
$221