Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.05% first-year return on $92,214 initial cash invested.
-3.05%
Cash On Cash
5.56%
Cap Rate
0.93
DSCR
$2,808
Rent
-$234
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,808 income − $3,042 expenses = $234 out of pocket
Investment Breakdown
|
Purchase Price
$353k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,214
Downpayment
20%
$70,680
Closing costs
1%
$3,534
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,808
Total Expenses
$3,042
Mortgage P&I
63%
$1,759
Property Taxes
7%
$201
Home Insurance
5%
$128
HOA
0%
$0
Property Management
12%
$337
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$309