Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.14% first-year return on $92,949 initial cash invested.
-2.14%
Cash On Cash
6.05%
Cap Rate
0.98
DSCR
$3,246
Rent
-$166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,246 income − $3,412 expenses = $166 out of pocket
Investment Breakdown
|
Purchase Price
$357k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,949
Downpayment
20%
$71,380
Closing costs
1%
$3,569
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,246
Total Expenses
$3,412
Mortgage P&I
57%
$1,835
Property Taxes
11%
$349
Home Insurance
4%
$124
HOA
0%
$0
Property Management
12%
$390
CapEx
4%
$130
Vacancy
3%
$97
Maintenance
4%
$130
Other
11%
$357