Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.89% first-year return on $92,025 initial cash invested.
-5.89%
Cash On Cash
4.91%
Cap Rate
0.8
DSCR
$2,538
Rent
-$452
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,538 income − $2,990 expenses = $452 out of pocket
Investment Breakdown
|
Purchase Price
$353k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,025
Downpayment
20%
$70,500
Closing costs
1%
$3,525
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,538
Total Expenses
$2,990
Mortgage P&I
71%
$1,792
Property Taxes
8%
$208
Home Insurance
5%
$126
HOA
0%
$0
Property Management
12%
$305
CapEx
4%
$102
Vacancy
3%
$76
Maintenance
4%
$102
Other
11%
$279