Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.67% first-year return on $92,508 initial cash invested.
-0.67%
Cash On Cash
6.34%
Cap Rate
1.05
DSCR
$3,426
Rent
-$52
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,426 income − $3,478 expenses = $52 out of pocket
Investment Breakdown
|
Purchase Price
$355k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,508
Downpayment
20%
$70,960
Closing costs
1%
$3,548
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,426
Total Expenses
$3,478
Mortgage P&I
52%
$1,789
Property Taxes
12%
$402
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$411
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$377