Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.63% first-year return on $92,802 initial cash invested.
-1.63%
Cash On Cash
6.03%
Cap Rate
1
DSCR
$2,943
Rent
-$126
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,943 income − $3,069 expenses = $126 out of pocket
Investment Breakdown
|
Purchase Price
$356k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,802
Downpayment
20%
$71,240
Closing costs
1%
$3,562
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,943
Total Expenses
$3,069
Mortgage P&I
61%
$1,798
Property Taxes
5%
$142
Home Insurance
4%
$128
HOA
0%
$0
Property Management
12%
$353
CapEx
4%
$118
Vacancy
3%
$88
Maintenance
4%
$118
Other
11%
$324