Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.56% first-year return on $92,676 initial cash invested.
-3.56%
Cash On Cash
5.82%
Cap Rate
0.91
DSCR
$2,823
Rent
-$275
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,823 income − $3,098 expenses = $275 out of pocket
Investment Breakdown
|
Purchase Price
$356k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,676
Downpayment
20%
$71,120
Closing costs
1%
$3,556
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,823
Total Expenses
$3,098
Mortgage P&I
67%
$1,886
Property Taxes
4%
$125
Home Insurance
4%
$126
HOA
0%
$0
Property Management
12%
$339
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$311