Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.85% first-year return on $92,235 initial cash invested.
-1.85%
Cash On Cash
6.54%
Cap Rate
1
DSCR
$3,398
Rent
-$142
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,398 income − $3,540 expenses = $142 out of pocket
Investment Breakdown
|
Purchase Price
$354k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,235
Downpayment
20%
$70,700
Closing costs
1%
$3,535
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,398
Total Expenses
$3,540
Mortgage P&I
57%
$1,932
Property Taxes
10%
$330
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$408
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$374