Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.23% first-year return on $93,411 initial cash invested.
-7.23%
Cash On Cash
4.54%
Cap Rate
0.74
DSCR
$2,378
Rent
-$563
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,378 income − $2,941 expenses = $563 out of pocket
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,411
Downpayment
20%
$71,820
Closing costs
1%
$3,591
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,378
Total Expenses
$2,941
Mortgage P&I
77%
$1,828
Property Taxes
7%
$177
Home Insurance
5%
$128
HOA
0%
$0
Property Management
12%
$285
CapEx
4%
$95
Vacancy
3%
$71
Maintenance
4%
$95
Other
11%
$262