Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.03% first-year return on $92,550 initial cash invested.
-7.03%
Cash On Cash
4.35%
Cap Rate
0.74
DSCR
$2,228
Rent
-$542
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,228 income − $2,770 expenses = $542 out of pocket
Investment Breakdown
|
Purchase Price
$355k
Downpayment
20.0%
Interest Rate
6.2%
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
$2,228
Total Expenses
$2,770
Mortgage P&I
78%
$1,740
Property Taxes
7%
$149
Home Insurance
6%
$124
HOA
0%
$0
Property Management
12%
$267
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$245