Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.75% first-year return on $92,256 initial cash invested.
-3.75%
Cash On Cash
6.11%
Cap Rate
0.92
DSCR
$3,238
Rent
-$288
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,238 income − $3,526 expenses = $288 out of pocket
Investment Breakdown
|
Purchase Price
$354k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,256
Downpayment
20%
$70,720
Closing costs
1%
$3,536
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,238
Total Expenses
$3,526
Mortgage P&I
60%
$1,957
Property Taxes
11%
$341
Home Insurance
4%
$126
HOA
0%
$0
Property Management
12%
$389
CapEx
4%
$130
Vacancy
3%
$97
Maintenance
4%
$130
Other
11%
$356