Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.77% first-year return on $92,550 initial cash invested.
-3.77%
Cash On Cash
5.31%
Cap Rate
0.9
DSCR
$2,778
Rent
-$291
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,778 income − $3,069 expenses = $291 out of pocket
Investment Breakdown
|
Purchase Price
$355k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,550
Downpayment
20%
$71,000
Closing costs
1%
$3,550
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,778
Total Expenses
$3,069
Mortgage P&I
63%
$1,750
Property Taxes
9%
$251
Home Insurance
4%
$124
HOA
0%
$0
Property Management
12%
$333
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$306