Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.84% first-year return on $92,487 initial cash invested.
-1.84%
Cash On Cash
6.03%
Cap Rate
1.01
DSCR
$3,890
Rent
-$142
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,890 income − $4,032 expenses = $142 out of pocket
Investment Breakdown
|
Purchase Price
$355k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,487
Downpayment
20%
$70,940
Closing costs
1%
$3,547
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,890
Total Expenses
$4,032
Mortgage P&I
45%
$1,768
Property Taxes
13%
$504
Home Insurance
3%
$126
HOA
8%
$310
Property Management
12%
$467
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$428