Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.05% first-year return on $91,920 initial cash invested.
-3.05%
Cash On Cash
5.8%
Cap Rate
0.94
DSCR
$3,279
Rent
-$234
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,279 income − $3,513 expenses = $234 out of pocket
Investment Breakdown
|
Purchase Price
$352k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,920
Downpayment
20%
$70,400
Closing costs
1%
$3,520
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,279
Total Expenses
$3,513
Mortgage P&I
55%
$1,803
Property Taxes
13%
$438
Home Insurance
4%
$126
HOA
1%
$32
Property Management
12%
$393
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$361