Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.47% first-year return on $92,424 initial cash invested.
-5.47%
Cash On Cash
5.06%
Cap Rate
0.84
DSCR
$3,432
Rent
-$421
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,432 income − $3,853 expenses = $421 out of pocket
Investment Breakdown
|
Purchase Price
$354k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,424
Downpayment
20%
$70,880
Closing costs
1%
$3,544
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,432
Total Expenses
$3,853
Mortgage P&I
52%
$1,779
Property Taxes
19%
$647
Home Insurance
4%
$128
HOA
4%
$132
Property Management
12%
$412
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$378