Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.82% first-year return on $92,151 initial cash invested.
-6.82%
Cash On Cash
5.21%
Cap Rate
0.79
DSCR
$2,781
Rent
-$524
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,781 income − $3,305 expenses = $524 out of pocket
Investment Breakdown
|
Purchase Price
$353k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,151
Downpayment
20%
$70,620
Closing costs
1%
$3,531
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,781
Total Expenses
$3,305
Mortgage P&I
70%
$1,945
Property Taxes
7%
$208
Home Insurance
5%
$130
HOA
3%
$77
Property Management
12%
$334
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$306