Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.44% first-year return on $92,907 initial cash invested.
-4.44%
Cash On Cash
5.72%
Cap Rate
0.89
DSCR
$3,123
Rent
-$344
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,123 income − $3,467 expenses = $344 out of pocket
Investment Breakdown
|
Purchase Price
$357k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,907
Downpayment
20%
$71,340
Closing costs
1%
$3,567
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,123
Total Expenses
$3,467
Mortgage P&I
61%
$1,918
Property Taxes
12%
$369
Home Insurance
4%
$117
HOA
0%
$0
Property Management
12%
$375
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$344