Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.08% first-year return on $93,096 initial cash invested.
-3.08%
Cash On Cash
5.69%
Cap Rate
0.93
DSCR
$3,014
Rent
-$239
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,014 income − $3,253 expenses = $239 out of pocket
Investment Breakdown
|
Purchase Price
$358k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,096
Downpayment
20%
$71,520
Closing costs
1%
$3,576
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,014
Total Expenses
$3,253
Mortgage P&I
60%
$1,813
Property Taxes
9%
$283
Home Insurance
4%
$131
HOA
0%
$0
Property Management
12%
$362
CapEx
4%
$121
Vacancy
3%
$90
Maintenance
4%
$121
Other
11%
$332