Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.78% first-year return on $93,390 initial cash invested.
-2.78%
Cash On Cash
5.71%
Cap Rate
0.95
DSCR
$3,273
Rent
-$216
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,273 income − $3,489 expenses = $216 out of pocket
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,273
Total Expenses
$3,489
Mortgage P&I
55%
$1,792
Property Taxes
14%
$458
Home Insurance
4%
$126
HOA
0%
$0
Property Management
12%
$393
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$360