Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.93% first-year return on $91,815 initial cash invested.
-3.93%
Cash On Cash
5.66%
Cap Rate
0.9
DSCR
$3,116
Rent
-$301
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,116 income − $3,417 expenses = $301 out of pocket
Investment Breakdown
|
Purchase Price
$352k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,815
Downpayment
20%
$70,300
Closing costs
1%
$3,515
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,116
Total Expenses
$3,417
Mortgage P&I
59%
$1,835
Property Taxes
9%
$271
Home Insurance
4%
$126
HOA
4%
$125
Property Management
12%
$374
CapEx
4%
$125
Vacancy
3%
$93
Maintenance
4%
$125
Other
11%
$343