Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.56% first-year return on $93,096 initial cash invested.
-1.56%
Cash On Cash
6.05%
Cap Rate
1
DSCR
$3,194
Rent
-$121
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,194 income − $3,315 expenses = $121 out of pocket
Investment Breakdown
|
Purchase Price
$358k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,096
Downpayment
20%
$71,520
Closing costs
1%
$3,576
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,194
Total Expenses
$3,315
Mortgage P&I
56%
$1,797
Property Taxes
10%
$304
Home Insurance
4%
$128
HOA
0%
$0
Property Management
12%
$383
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$351