Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.57% first-year return on $93,201 initial cash invested.
-0.57%
Cash On Cash
6.52%
Cap Rate
1.06
DSCR
$3,832
Rent
-$44
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,832 income − $3,876 expenses = $44 out of pocket
Investment Breakdown
|
Purchase Price
$358k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,201
Downpayment
20%
$71,620
Closing costs
1%
$3,581
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,832
Total Expenses
$3,876
Mortgage P&I
48%
$1,837
Property Taxes
12%
$460
Home Insurance
3%
$126
HOA
4%
$150
Property Management
12%
$460
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$422