Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.76% first-year return on $92,991 initial cash invested.
-1.76%
Cash On Cash
6.56%
Cap Rate
1
DSCR
$3,252
Rent
-$136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,252 income − $3,388 expenses = $136 out of pocket
Investment Breakdown
|
Purchase Price
$357k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,991
Downpayment
20%
$71,420
Closing costs
1%
$3,571
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,252
Total Expenses
$3,388
Mortgage P&I
60%
$1,958
Property Taxes
5%
$169
Home Insurance
4%
$127
HOA
1%
$28
Property Management
12%
$390
CapEx
4%
$130
Vacancy
3%
$98
Maintenance
4%
$130
Other
11%
$358