Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.71% first-year return on $92,750 initial cash invested.
-7.71%
Cash On Cash
4.45%
Cap Rate
0.74
DSCR
$3,016
Rent
-$596
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,016 income − $3,612 expenses = $596 out of pocket
Investment Breakdown
|
Purchase Price
$356k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,750
Downpayment
20%
$71,190
Closing costs
1%
$3,560
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,016
Total Expenses
$3,612
Mortgage P&I
59%
$1,794
Property Taxes
21%
$638
Home Insurance
4%
$125
HOA
1%
$29
Property Management
12%
$362
CapEx
4%
$121
Vacancy
3%
$90
Maintenance
4%
$121
Other
11%
$332