Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.15% first-year return on $92,004 initial cash invested.
-13.15%
Cash On Cash
3.11%
Cap Rate
0.5
DSCR
$2,270
Rent
-$1,008
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,270 income − $3,278 expenses = $1,008 out of pocket
Investment Breakdown
|
Purchase Price
$352k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,004
Downpayment
20%
$70,480
Closing costs
1%
$3,524
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,270
Total Expenses
$3,278
Mortgage P&I
81%
$1,830
Property Taxes
25%
$574
Home Insurance
4%
$102
HOA
0%
$0
Property Management
12%
$272
CapEx
4%
$91
Vacancy
3%
$68
Maintenance
4%
$91
Other
11%
$250