Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.35% first-year return on $92,991 initial cash invested.
-4.35%
Cash On Cash
5.58%
Cap Rate
0.89
DSCR
$3,042
Rent
-$337
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,042 income − $3,379 expenses = $337 out of pocket
Investment Breakdown
|
Purchase Price
$357k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,991
Downpayment
20%
$71,420
Closing costs
1%
$3,571
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,042
Total Expenses
$3,379
Mortgage P&I
62%
$1,877
Property Taxes
11%
$339
Home Insurance
4%
$128
HOA
0%
$0
Property Management
12%
$365
CapEx
4%
$122
Vacancy
3%
$91
Maintenance
4%
$122
Other
11%
$335