Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.03% first-year return on $93,012 initial cash invested.
-7.03%
Cash On Cash
5.09%
Cap Rate
0.78
DSCR
$2,780
Rent
-$545
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,780 income − $3,325 expenses = $545 out of pocket
Investment Breakdown
|
Purchase Price
$357k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,012
Downpayment
20%
$71,440
Closing costs
1%
$3,572
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,780
Total Expenses
$3,325
Mortgage P&I
70%
$1,949
Property Taxes
11%
$303
Home Insurance
5%
$128
HOA
0%
$0
Property Management
12%
$334
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$306