Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.28% first-year return on $92,277 initial cash invested.
-2.28%
Cash On Cash
5.85%
Cap Rate
0.97
DSCR
$3,182
Rent
-$175
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,182 income − $3,357 expenses = $175 out of pocket
Investment Breakdown
|
Purchase Price
$354k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,277
Downpayment
20%
$70,740
Closing costs
1%
$3,537
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,182
Total Expenses
$3,357
Mortgage P&I
56%
$1,773
Property Taxes
12%
$377
Home Insurance
4%
$126
HOA
0%
$0
Property Management
12%
$382
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$350