Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.73% first-year return on $93,390 initial cash invested.
-3.73%
Cash On Cash
5.49%
Cap Rate
0.9
DSCR
$2,841
Rent
-$290
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,841 income − $3,131 expenses = $290 out of pocket
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,390
Downpayment
20%
$71,800
Closing costs
1%
$3,590
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,841
Total Expenses
$3,131
Mortgage P&I
64%
$1,819
Property Taxes
8%
$219
Home Insurance
4%
$126
HOA
0%
$0
Property Management
12%
$341
CapEx
4%
$114
Vacancy
3%
$85
Maintenance
4%
$114
Other
11%
$313