Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.62% first-year return on $91,920 initial cash invested.
-6.62%
Cash On Cash
5.29%
Cap Rate
0.79
DSCR
$2,632
Rent
-$507
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,632 income − $3,139 expenses = $507 out of pocket
Investment Breakdown
|
Purchase Price
$352k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,920
Downpayment
20%
$70,400
Closing costs
1%
$3,520
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,632
Total Expenses
$3,139
Mortgage P&I
74%
$1,954
Property Taxes
6%
$164
Home Insurance
5%
$126
HOA
0%
$0
Property Management
12%
$316
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$290