Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.18% first-year return on $93,390 initial cash invested.
-13.18%
Cash On Cash
2.91%
Cap Rate
0.48
DSCR
$1,898
Rent
-$1,026
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,898 income − $2,924 expenses = $1,026 out of pocket
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,390
Downpayment
20%
$71,800
Closing costs
1%
$3,590
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,898
Total Expenses
$2,924
Mortgage P&I
96%
$1,820
Property Taxes
17%
$332
Home Insurance
7%
$126
HOA
0%
$0
Property Management
12%
$228
CapEx
4%
$76
Vacancy
3%
$57
Maintenance
4%
$76
Other
11%
$209