Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.57% first-year return on $92,907 initial cash invested.
-9.57%
Cash On Cash
4.43%
Cap Rate
0.69
DSCR
$3,591
Rent
-$741
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,591 income − $4,332 expenses = $741 out of pocket
Investment Breakdown
|
Purchase Price
$357k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,907
Downpayment
20%
$71,340
Closing costs
1%
$3,567
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,591
Total Expenses
$4,332
Mortgage P&I
53%
$1,913
Property Taxes
26%
$941
Home Insurance
4%
$140
HOA
3%
$116
Property Management
12%
$431
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$395