Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.09% first-year return on $92,193 initial cash invested.
-4.09%
Cash On Cash
5.54%
Cap Rate
0.89
DSCR
$2,792
Rent
-$314
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,792 income − $3,106 expenses = $314 out of pocket
Investment Breakdown
|
Purchase Price
$353k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,193
Downpayment
20%
$70,660
Closing costs
1%
$3,533
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,792
Total Expenses
$3,106
Mortgage P&I
66%
$1,832
Property Taxes
7%
$198
Home Insurance
5%
$126
HOA
0%
$0
Property Management
12%
$335
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$307