Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.46% first-year return on $93,138 initial cash invested.
-4.46%
Cash On Cash
5.5%
Cap Rate
0.88
DSCR
$3,177
Rent
-$346
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,177 income − $3,523 expenses = $346 out of pocket
Investment Breakdown
|
Purchase Price
$358k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,138
Downpayment
20%
$71,560
Closing costs
1%
$3,578
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,177
Total Expenses
$3,523
Mortgage P&I
58%
$1,858
Property Taxes
14%
$432
Home Insurance
4%
$129
HOA
1%
$25
Property Management
12%
$381
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$349