Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.42% first-year return on $91,479 initial cash invested.
-12.42%
Cash On Cash
2.85%
Cap Rate
0.49
DSCR
$1,768
Rent
-$947
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,768 income − $2,715 expenses = $947 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,479
Downpayment
20%
$69,980
Closing costs
1%
$3,499
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,768
Total Expenses
$2,715
Mortgage P&I
97%
$1,707
Property Taxes
16%
$285
Home Insurance
7%
$122
HOA
0%
$0
Property Management
12%
$212
CapEx
4%
$71
Vacancy
3%
$53
Maintenance
4%
$71
Other
11%
$194