Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.03% first-year return on $92,277 initial cash invested.
-3.03%
Cash On Cash
5.9%
Cap Rate
0.94
DSCR
$3,141
Rent
-$233
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,141 income − $3,374 expenses = $233 out of pocket
Investment Breakdown
|
Purchase Price
$354k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,277
Downpayment
20%
$70,740
Closing costs
1%
$3,537
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,141
Total Expenses
$3,374
Mortgage P&I
59%
$1,847
Property Taxes
8%
$263
Home Insurance
4%
$126
HOA
2%
$69
Property Management
12%
$377
CapEx
4%
$126
Vacancy
3%
$94
Maintenance
4%
$126
Other
11%
$346