Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.84% first-year return on $93,054 initial cash invested.
-1.84%
Cash On Cash
6.15%
Cap Rate
1
DSCR
$3,374
Rent
-$143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,374 income − $3,517 expenses = $143 out of pocket
Investment Breakdown
|
Purchase Price
$357k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,054
Downpayment
20%
$71,480
Closing costs
1%
$3,574
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,374
Total Expenses
$3,517
Mortgage P&I
55%
$1,839
Property Taxes
12%
$415
Home Insurance
3%
$116
HOA
0%
$0
Property Management
12%
$405
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$371