Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.37% first-year return on $92,676 initial cash invested.
-6.37%
Cash On Cash
5.07%
Cap Rate
0.8
DSCR
$2,752
Rent
-$492
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,752 income − $3,244 expenses = $492 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
$2,752
Total Expenses
$3,244
Mortgage P&I
69%
$1,885
Property Taxes
11%
$304
Home Insurance
4%
$119
HOA
0%
$0
Property Management
12%
$330
CapEx
4%
$110
Vacancy
3%
$83
Maintenance
4%
$110
Other
11%
$303