Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.76% first-year return on $93,096 initial cash invested.
-2.76%
Cash On Cash
5.85%
Cap Rate
0.96
DSCR
$3,328
Rent
-$214
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,328 income − $3,542 expenses = $214 out of pocket
Investment Breakdown
|
Purchase Price
$358k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,096
Downpayment
20%
$71,520
Closing costs
1%
$3,576
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,328
Total Expenses
$3,542
Mortgage P&I
55%
$1,825
Property Taxes
14%
$451
Home Insurance
4%
$135
HOA
0%
$0
Property Management
12%
$399
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$366