Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.52% first-year return on $92,361 initial cash invested.
-1.52%
Cash On Cash
5.96%
Cap Rate
1
DSCR
$2,982
Rent
-$117
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,982 income − $3,099 expenses = $117 out of pocket
Investment Breakdown
|
Purchase Price
$354k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,361
Downpayment
20%
$70,820
Closing costs
1%
$3,541
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,982
Total Expenses
$3,099
Mortgage P&I
59%
$1,757
Property Taxes
2%
$67
Home Insurance
4%
$130
HOA
4%
$132
Property Management
12%
$358
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$328