Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.91% first-year return on $93,474 initial cash invested.
-0.91%
Cash On Cash
6.37%
Cap Rate
1.03
DSCR
$3,138
Rent
-$71
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,138 income − $3,209 expenses = $71 out of pocket
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,474
Downpayment
20%
$71,880
Closing costs
1%
$3,594
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,138
Total Expenses
$3,209
Mortgage P&I
59%
$1,854
Property Taxes
5%
$159
Home Insurance
4%
$128
HOA
0%
$0
Property Management
12%
$377
CapEx
4%
$126
Vacancy
3%
$94
Maintenance
4%
$126
Other
11%
$345