Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.27% first-year return on $93,054 initial cash invested.
-2.27%
Cash On Cash
6.06%
Cap Rate
0.97
DSCR
$3,212
Rent
-$176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,212 income − $3,388 expenses = $176 out of pocket
Investment Breakdown
|
Purchase Price
$357k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,054
Downpayment
20%
$71,480
Closing costs
1%
$3,574
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,212
Total Expenses
$3,388
Mortgage P&I
58%
$1,854
Property Taxes
10%
$318
Home Insurance
4%
$126
HOA
0%
$0
Property Management
12%
$385
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$353