Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.17% first-year return on $92,004 initial cash invested.
-2.17%
Cash On Cash
5.74%
Cap Rate
0.97
DSCR
$3,056
Rent
-$166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,056 income − $3,222 expenses = $166 out of pocket
Investment Breakdown
|
Purchase Price
$352k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,004
Downpayment
20%
$70,480
Closing costs
1%
$3,524
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,056
Total Expenses
$3,222
Mortgage P&I
57%
$1,730
Property Taxes
7%
$210
Home Insurance
4%
$128
HOA
4%
$115
Property Management
12%
$367
CapEx
4%
$122
Vacancy
3%
$92
Maintenance
4%
$122
Other
11%
$336