Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.46% first-year return on $91,416 initial cash invested.
-1.46%
Cash On Cash
6.81%
Cap Rate
1.02
DSCR
$3,621
Rent
-$111
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,621 income − $3,732 expenses = $111 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
7.5%
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
$3,621
Total Expenses
$3,732
Mortgage P&I
54%
$1,950
Property Taxes
11%
$393
Home Insurance
3%
$122
HOA
1%
$35
Property Management
12%
$435
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$398