Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.07% first-year return on $92,529 initial cash invested.
-4.07%
Cash On Cash
5.52%
Cap Rate
0.89
DSCR
$2,744
Rent
-$314
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,744 income − $3,058 expenses = $314 out of pocket
Investment Breakdown
|
Purchase Price
$355k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,529
Downpayment
20%
$70,980
Closing costs
1%
$3,549
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,744
Total Expenses
$3,058
Mortgage P&I
67%
$1,838
Property Taxes
6%
$159
Home Insurance
5%
$128
HOA
0%
$0
Property Management
12%
$329
CapEx
4%
$110
Vacancy
3%
$82
Maintenance
4%
$110
Other
11%
$302