Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.77% first-year return on $92,886 initial cash invested.
-6.77%
Cash On Cash
4.63%
Cap Rate
0.77
DSCR
$2,700
Rent
-$524
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,700 income − $3,224 expenses = $524 out of pocket
Investment Breakdown
|
Purchase Price
$357k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,886
Downpayment
20%
$71,320
Closing costs
1%
$3,566
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,700
Total Expenses
$3,224
Mortgage P&I
66%
$1,792
Property Taxes
15%
$392
Home Insurance
5%
$122
HOA
0%
$0
Property Management
12%
$324
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$297