Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.93% first-year return on $93,285 initial cash invested.
-1.93%
Cash On Cash
6.18%
Cap Rate
0.99
DSCR
$3,093
Rent
-$150
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,093 income − $3,243 expenses = $150 out of pocket
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,285
Downpayment
20%
$71,700
Closing costs
1%
$3,585
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,093
Total Expenses
$3,243
Mortgage P&I
61%
$1,873
Property Taxes
2%
$77
Home Insurance
4%
$126
HOA
4%
$115
Property Management
12%
$371
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$340