Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.59% first-year return on $93,390 initial cash invested.
-1.59%
Cash On Cash
5.82%
Cap Rate
0.99
DSCR
$2,878
Rent
-$124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,878 income − $3,002 expenses = $124 out of pocket
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
6.2%
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
$2,878
Total Expenses
$3,002
Mortgage P&I
61%
$1,751
Property Taxes
5%
$147
Home Insurance
4%
$126
HOA
0%
$0
Property Management
12%
$345
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$317