Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.06% first-year return on $92,550 initial cash invested.
-6.06%
Cash On Cash
5.12%
Cap Rate
0.81
DSCR
$2,715
Rent
-$467
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,715 income − $3,182 expenses = $467 out of pocket
Investment Breakdown
|
Purchase Price
$355k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,550
Downpayment
20%
$71,000
Closing costs
1%
$3,550
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,715
Total Expenses
$3,182
Mortgage P&I
69%
$1,874
Property Taxes
10%
$260
Home Insurance
5%
$124
HOA
0%
$0
Property Management
12%
$326
CapEx
4%
$109
Vacancy
3%
$81
Maintenance
4%
$109
Other
11%
$299