Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.6% first-year return on $92,025 initial cash invested.
-3.6%
Cash On Cash
5.53%
Cap Rate
0.92
DSCR
$3,291
Rent
-$276
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,291 income − $3,567 expenses = $276 out of pocket
Investment Breakdown
|
Purchase Price
$353k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,025
Downpayment
20%
$70,500
Closing costs
1%
$3,525
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,291
Total Expenses
$3,567
Mortgage P&I
54%
$1,769
Property Taxes
16%
$519
Home Insurance
4%
$126
HOA
1%
$33
Property Management
12%
$395
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$362