Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.38% first-year return on $92,550 initial cash invested.
-8.38%
Cash On Cash
4.28%
Cap Rate
0.71
DSCR
$3,230
Rent
-$646
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,230 income − $3,876 expenses = $646 out of pocket
Investment Breakdown
|
Purchase Price
$355k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,230
Total Expenses
$3,876
Mortgage P&I
55%
$1,783
Property Taxes
23%
$754
Home Insurance
4%
$124
HOA
4%
$117
Property Management
12%
$388
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$355