Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.94% first-year return on $92,172 initial cash invested.
-2.94%
Cash On Cash
6.03%
Cap Rate
0.94
DSCR
$3,062
Rent
-$226
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,062 income − $3,288 expenses = $226 out of pocket
Investment Breakdown
|
Purchase Price
$353k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,172
Downpayment
20%
$70,640
Closing costs
1%
$3,532
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,062
Total Expenses
$3,288
Mortgage P&I
61%
$1,878
Property Taxes
7%
$216
Home Insurance
4%
$128
HOA
1%
$26
Property Management
12%
$367
CapEx
4%
$122
Vacancy
3%
$92
Maintenance
4%
$122
Other
11%
$337