Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.27% first-year return on $92,550 initial cash invested.
-1.27%
Cash On Cash
6.73%
Cap Rate
1.02
DSCR
$3,255
Rent
-$98
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,255 income − $3,353 expenses = $98 out of pocket
Investment Breakdown
|
Purchase Price
$355k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,550
Downpayment
20%
$71,000
Closing costs
1%
$3,550
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,255
Total Expenses
$3,353
Mortgage P&I
60%
$1,958
Property Taxes
5%
$164
Home Insurance
4%
$124
HOA
0%
$0
Property Management
12%
$391
CapEx
4%
$130
Vacancy
3%
$98
Maintenance
4%
$130
Other
11%
$358