Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.07% first-year return on $92,466 initial cash invested.
-6.07%
Cash On Cash
4.72%
Cap Rate
0.79
DSCR
$2,554
Rent
-$468
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,554 income − $3,022 expenses = $468 out of pocket
Investment Breakdown
|
Purchase Price
$355k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,466
Downpayment
20%
$70,920
Closing costs
1%
$3,546
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,554
Total Expenses
$3,022
Mortgage P&I
69%
$1,761
Property Taxes
10%
$267
Home Insurance
5%
$126
HOA
0%
$0
Property Management
12%
$306
CapEx
4%
$102
Vacancy
3%
$77
Maintenance
4%
$102
Other
11%
$281