Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.52% first-year return on $92,718 initial cash invested.
-8.52%
Cash On Cash
4.06%
Cap Rate
0.68
DSCR
$2,049
Rent
-$658
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,049 income − $2,707 expenses = $658 out of pocket
Investment Breakdown
|
Purchase Price
$356k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,718
Downpayment
20%
$71,160
Closing costs
1%
$3,558
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,049
Total Expenses
$2,707
Mortgage P&I
87%
$1,780
Property Taxes
5%
$107
Home Insurance
6%
$124
HOA
0%
$0
Property Management
12%
$246
CapEx
4%
$82
Vacancy
3%
$61
Maintenance
4%
$82
Other
11%
$225