Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.01% first-year return on $93,096 initial cash invested.
-4.01%
Cash On Cash
5.98%
Cap Rate
0.9
DSCR
$2,997
Rent
-$311
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,997 income − $3,308 expenses = $311 out of pocket
Investment Breakdown
|
Purchase Price
$358k
Downpayment
20.0%
Interest Rate
7.4%
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
$2,997
Total Expenses
$3,308
Mortgage P&I
66%
$1,974
Property Taxes
6%
$187
Home Insurance
4%
$127
HOA
0%
$0
Property Management
12%
$360
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$330