Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.74% first-year return on $92,235 initial cash invested.
-0.74%
Cash On Cash
6.25%
Cap Rate
1.04
DSCR
$3,096
Rent
-$57
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,096 income − $3,153 expenses = $57 out of pocket
Investment Breakdown
|
Purchase Price
$354k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,235
Downpayment
20%
$70,700
Closing costs
1%
$3,535
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,096
Total Expenses
$3,153
Mortgage P&I
57%
$1,773
Property Taxes
6%
$200
Home Insurance
4%
$126
HOA
0%
$0
Property Management
12%
$372
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$341