Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.92% first-year return on $92,403 initial cash invested.
-8.92%
Cash On Cash
3.95%
Cap Rate
0.67
DSCR
$2,548
Rent
-$687
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,548 income − $3,235 expenses = $687 out of pocket
Investment Breakdown
|
Purchase Price
$354k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,403
Downpayment
20%
$70,860
Closing costs
1%
$3,543
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,548
Total Expenses
$3,235
Mortgage P&I
69%
$1,751
Property Taxes
8%
$198
Home Insurance
16%
$420
HOA
0%
$0
Property Management
12%
$306
CapEx
4%
$102
Vacancy
3%
$76
Maintenance
4%
$102
Other
11%
$280