Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.93% first-year return on $91,500 initial cash invested.
-1.93%
Cash On Cash
6.03%
Cap Rate
0.98
DSCR
$2,748
Rent
-$147
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,748 income − $2,895 expenses = $147 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
$2,748
Total Expenses
$2,895
Mortgage P&I
65%
$1,795
Property Taxes
2%
$44
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$330
CapEx
4%
$110
Vacancy
3%
$82
Maintenance
4%
$110
Other
11%
$302