Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.12% first-year return on $93,222 initial cash invested.
-2.12%
Cash On Cash
6.3%
Cap Rate
0.99
DSCR
$3,674
Rent
-$165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,674 income − $3,839 expenses = $165 out of pocket
Investment Breakdown
|
Purchase Price
$358k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,222
Downpayment
20%
$71,640
Closing costs
1%
$3,582
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,674
Total Expenses
$3,839
Mortgage P&I
52%
$1,898
Property Taxes
15%
$564
Home Insurance
3%
$128
HOA
0%
$0
Property Management
12%
$441
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$404