Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.13% first-year return on $92,466 initial cash invested.
-4.13%
Cash On Cash
5.38%
Cap Rate
0.89
DSCR
$3,021
Rent
-$318
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,021 income − $3,339 expenses = $318 out of pocket
Investment Breakdown
|
Purchase Price
$355k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,466
Downpayment
20%
$70,920
Closing costs
1%
$3,546
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,021
Total Expenses
$3,339
Mortgage P&I
59%
$1,787
Property Taxes
13%
$396
Home Insurance
4%
$128
HOA
0%
$0
Property Management
12%
$363
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$332