Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.64% first-year return on $93,180 initial cash invested.
-3.64%
Cash On Cash
5.54%
Cap Rate
0.91
DSCR
$2,908
Rent
-$283
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,908 income − $3,191 expenses = $283 out of pocket
Investment Breakdown
|
Purchase Price
$358k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,180
Downpayment
20%
$71,600
Closing costs
1%
$3,580
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,908
Total Expenses
$3,191
Mortgage P&I
63%
$1,820
Property Taxes
9%
$253
Home Insurance
4%
$130
HOA
0%
$0
Property Management
12%
$349
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$320