Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.92% first-year return on $93,222 initial cash invested.
-1.92%
Cash On Cash
5.86%
Cap Rate
0.98
DSCR
$3,008
Rent
-$149
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,008 income − $3,157 expenses = $149 out of pocket
Investment Breakdown
|
Purchase Price
$358k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,222
Downpayment
20%
$71,640
Closing costs
1%
$3,582
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,008
Total Expenses
$3,157
Mortgage P&I
59%
$1,777
Property Taxes
8%
$236
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$361
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$331