Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.96% first-year return on $92,550 initial cash invested.
-1.96%
Cash On Cash
5.99%
Cap Rate
0.98
DSCR
$2,862
Rent
-$151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,862 income − $3,013 expenses = $151 out of pocket
Investment Breakdown
|
Purchase Price
$355k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,550
Downpayment
20%
$71,000
Closing costs
1%
$3,550
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,862
Total Expenses
$3,013
Mortgage P&I
63%
$1,809
Property Taxes
4%
$108
Home Insurance
4%
$124
HOA
0%
$0
Property Management
12%
$343
CapEx
4%
$114
Vacancy
3%
$86
Maintenance
4%
$114
Other
11%
$315