Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.3% first-year return on $93,075 initial cash invested.
-10.3%
Cash On Cash
3.71%
Cap Rate
0.61
DSCR
$2,416
Rent
-$799
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,416 income − $3,215 expenses = $799 out of pocket
Investment Breakdown
|
Purchase Price
$358k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,075
Downpayment
20%
$71,500
Closing costs
1%
$3,575
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,416
Total Expenses
$3,215
Mortgage P&I
75%
$1,808
Property Taxes
17%
$410
Home Insurance
7%
$175
HOA
0%
$0
Property Management
12%
$290
CapEx
4%
$97
Vacancy
3%
$72
Maintenance
4%
$97
Other
11%
$266