Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.61% first-year return on $92,067 initial cash invested.
-6.61%
Cash On Cash
4.8%
Cap Rate
0.78
DSCR
$2,856
Rent
-$507
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,856 income − $3,363 expenses = $507 out of pocket
Investment Breakdown
|
Purchase Price
$353k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,067
Downpayment
20%
$70,540
Closing costs
1%
$3,527
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,856
Total Expenses
$3,363
Mortgage P&I
63%
$1,803
Property Taxes
16%
$463
Home Insurance
4%
$126
HOA
0%
$0
Property Management
12%
$343
CapEx
4%
$114
Vacancy
3%
$86
Maintenance
4%
$114
Other
11%
$314