Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.24% first-year return on $92,151 initial cash invested.
-2.24%
Cash On Cash
5.79%
Cap Rate
0.97
DSCR
$2,805
Rent
-$172
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,805 income − $2,977 expenses = $172 out of pocket
Investment Breakdown
|
Purchase Price
$353k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,151
Downpayment
20%
$70,620
Closing costs
1%
$3,531
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,805
Total Expenses
$2,977
Mortgage P&I
63%
$1,765
Property Taxes
5%
$132
Home Insurance
4%
$126
HOA
0%
$0
Property Management
12%
$337
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$309