Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.31% first-year return on $92,340 initial cash invested.
-2.31%
Cash On Cash
5.9%
Cap Rate
0.97
DSCR
$3,075
Rent
-$178
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,075 income − $3,253 expenses = $178 out of pocket
Investment Breakdown
|
Purchase Price
$354k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,340
Downpayment
20%
$70,800
Closing costs
1%
$3,540
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,075
Total Expenses
$3,253
Mortgage P&I
58%
$1,796
Property Taxes
9%
$263
Home Insurance
4%
$126
HOA
1%
$23
Property Management
12%
$369
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$338