Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.03% first-year return on $92,340 initial cash invested.
-5.03%
Cash On Cash
5.12%
Cap Rate
0.85
DSCR
$3,078
Rent
-$387
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,078 income − $3,465 expenses = $387 out of pocket
Investment Breakdown
|
Purchase Price
$354k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,340
Downpayment
20%
$70,800
Closing costs
1%
$3,540
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,078
Total Expenses
$3,465
Mortgage P&I
58%
$1,773
Property Taxes
16%
$478
Home Insurance
4%
$126
HOA
1%
$42
Property Management
12%
$369
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$339