Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.21% first-year return on $92,382 initial cash invested.
-11.21%
Cash On Cash
3.43%
Cap Rate
0.56
DSCR
$1,776
Rent
-$863
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,776 income − $2,639 expenses = $863 out of pocket
Investment Breakdown
|
Purchase Price
$354k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,382
Downpayment
20%
$70,840
Closing costs
1%
$3,542
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,776
Total Expenses
$2,639
Mortgage P&I
102%
$1,803
Property Taxes
4%
$75
Home Insurance
9%
$158
HOA
0%
$0
Property Management
12%
$213
CapEx
4%
$71
Vacancy
3%
$53
Maintenance
4%
$71
Other
11%
$195