Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.3% first-year return on $93,054 initial cash invested.
-1.3%
Cash On Cash
6.18%
Cap Rate
1.01
DSCR
$3,116
Rent
-$101
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,116 income − $3,217 expenses = $101 out of pocket
Investment Breakdown
|
Purchase Price
$357k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,054
Downpayment
20%
$71,480
Closing costs
1%
$3,574
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,116
Total Expenses
$3,217
Mortgage P&I
58%
$1,816
Property Taxes
4%
$130
Home Insurance
4%
$126
HOA
3%
$85
Property Management
12%
$374
CapEx
4%
$125
Vacancy
3%
$93
Maintenance
4%
$125
Other
11%
$343