Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.96% first-year return on $91,857 initial cash invested.
-3.96%
Cash On Cash
5.43%
Cap Rate
0.91
DSCR
$3,454
Rent
-$303
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,454 income − $3,757 expenses = $303 out of pocket
Investment Breakdown
|
Purchase Price
$352k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,857
Downpayment
20%
$70,340
Closing costs
1%
$3,517
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,454
Total Expenses
$3,757
Mortgage P&I
51%
$1,756
Property Taxes
20%
$701
Home Insurance
4%
$126
HOA
0%
$0
Property Management
12%
$414
CapEx
4%
$138
Vacancy
3%
$104
Maintenance
4%
$138
Other
11%
$380