Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.11% first-year return on $92,298 initial cash invested.
-7.11%
Cash On Cash
4.66%
Cap Rate
0.77
DSCR
$3,333
Rent
-$547
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,333 income − $3,880 expenses = $547 out of pocket
Investment Breakdown
|
Purchase Price
$354k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,298
Downpayment
20%
$70,760
Closing costs
1%
$3,538
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,333
Total Expenses
$3,880
Mortgage P&I
54%
$1,787
Property Taxes
15%
$514
Home Insurance
4%
$126
HOA
10%
$320
Property Management
12%
$400
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$367