Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.18% first-year return on $91,500 initial cash invested.
-5.18%
Cash On Cash
5.1%
Cap Rate
0.84
DSCR
$2,692
Rent
-$395
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,692 income − $3,087 expenses = $395 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,692
Total Expenses
$3,087
Mortgage P&I
66%
$1,774
Property Taxes
10%
$275
Home Insurance
5%
$122
HOA
0%
$0
Property Management
12%
$323
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$296