Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.84% first-year return on $92,067 initial cash invested.
-1.84%
Cash On Cash
5.99%
Cap Rate
0.98
DSCR
$2,793
Rent
-$141
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,793 income − $2,934 expenses = $141 out of pocket
Investment Breakdown
|
Purchase Price
$353k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,067
Downpayment
20%
$70,540
Closing costs
1%
$3,527
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,793
Total Expenses
$2,934
Mortgage P&I
64%
$1,791
Property Taxes
2%
$67
Home Insurance
5%
$126
HOA
0%
$0
Property Management
12%
$335
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$307