Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.63% first-year return on $92,508 initial cash invested.
-2.63%
Cash On Cash
5.73%
Cap Rate
0.95
DSCR
$2,774
Rent
-$203
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,774 income − $2,977 expenses = $203 out of pocket
Investment Breakdown
|
Purchase Price
$355k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,508
Downpayment
20%
$70,960
Closing costs
1%
$3,548
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,774
Total Expenses
$2,977
Mortgage P&I
64%
$1,787
Property Taxes
4%
$119
Home Insurance
5%
$128
HOA
0%
$0
Property Management
12%
$333
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$305