Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.45% first-year return on $93,201 initial cash invested.
-1.45%
Cash On Cash
5.94%
Cap Rate
1
DSCR
$2,902
Rent
-$113
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,902 income − $3,015 expenses = $113 out of pocket
Investment Breakdown
|
Purchase Price
$358k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,201
Downpayment
20%
$71,620
Closing costs
1%
$3,581
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,902
Total Expenses
$3,015
Mortgage P&I
61%
$1,771
Property Taxes
4%
$129
Home Insurance
4%
$129
HOA
0%
$0
Property Management
12%
$348
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$319