Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.04% first-year return on $92,340 initial cash invested.
-3.04%
Cash On Cash
6.15%
Cap Rate
0.95
DSCR
$3,267
Rent
-$234
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,267 income − $3,501 expenses = $234 out of pocket
Investment Breakdown
|
Purchase Price
$354k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,340
Downpayment
20%
$70,800
Closing costs
1%
$3,540
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,267
Total Expenses
$3,501
Mortgage P&I
59%
$1,918
Property Taxes
11%
$348
Home Insurance
4%
$124
HOA
0%
$0
Property Management
12%
$392
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$359