Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.21% first-year return on $92,865 initial cash invested.
-1.21%
Cash On Cash
6.16%
Cap Rate
1.02
DSCR
$3,414
Rent
-$94
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,414 income − $3,508 expenses = $94 out of pocket
Investment Breakdown
|
Purchase Price
$357k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,865
Downpayment
20%
$71,300
Closing costs
1%
$3,565
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,414
Total Expenses
$3,508
Mortgage P&I
52%
$1,786
Property Taxes
7%
$234
Home Insurance
4%
$122
HOA
6%
$204
Property Management
12%
$410
CapEx
4%
$137
Vacancy
3%
$102
Maintenance
4%
$137
Other
11%
$376