Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.84% first-year return on $93,390 initial cash invested.
-0.84%
Cash On Cash
6.21%
Cap Rate
1.03
DSCR
$2,870
Rent
-$65
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,870 income − $2,935 expenses = $65 out of pocket
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,390
Downpayment
20%
$71,800
Closing costs
1%
$3,590
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,870
Total Expenses
$2,935
Mortgage P&I
63%
$1,807
Property Taxes
1%
$26
Home Insurance
4%
$126
HOA
0%
$0
Property Management
12%
$344
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$316