Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.68% first-year return on $93,075 initial cash invested.
-1.68%
Cash On Cash
6.07%
Cap Rate
1
DSCR
$3,141
Rent
-$130
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,141 income − $3,271 expenses = $130 out of pocket
Investment Breakdown
|
Purchase Price
$358k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,075
Downpayment
20%
$71,500
Closing costs
1%
$3,575
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,141
Total Expenses
$3,271
Mortgage P&I
58%
$1,813
Property Taxes
8%
$263
Home Insurance
4%
$126
HOA
0%
$0
Property Management
12%
$377
CapEx
4%
$126
Vacancy
3%
$94
Maintenance
4%
$126
Other
11%
$346