Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.05% first-year return on $92,403 initial cash invested.
-3.05%
Cash On Cash
5.6%
Cap Rate
0.93
DSCR
$3,008
Rent
-$235
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,008 income − $3,243 expenses = $235 out of pocket
Investment Breakdown
|
Purchase Price
$354k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,403
Downpayment
20%
$70,860
Closing costs
1%
$3,543
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,008
Total Expenses
$3,243
Mortgage P&I
59%
$1,768
Property Taxes
10%
$304
Home Insurance
4%
$122
HOA
1%
$27
Property Management
12%
$361
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$331