Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.7% first-year return on $92,361 initial cash invested.
-4.7%
Cash On Cash
5.75%
Cap Rate
0.88
DSCR
$3,225
Rent
-$362
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,225 income − $3,587 expenses = $362 out of pocket
Investment Breakdown
|
Purchase Price
$354k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,361
Downpayment
20%
$70,820
Closing costs
1%
$3,541
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,225
Total Expenses
$3,587
Mortgage P&I
60%
$1,931
Property Taxes
13%
$431
Home Insurance
4%
$128
HOA
0%
$0
Property Management
12%
$387
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$355