Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.15% first-year return on $92,886 initial cash invested.
-4.15%
Cash On Cash
5.4%
Cap Rate
0.88
DSCR
$2,806
Rent
-$321
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,806 income − $3,127 expenses = $321 out of pocket
Investment Breakdown
|
Purchase Price
$357k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,886
Downpayment
20%
$71,320
Closing costs
1%
$3,566
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,806
Total Expenses
$3,127
Mortgage P&I
65%
$1,813
Property Taxes
8%
$234
Home Insurance
4%
$126
HOA
0%
$0
Property Management
12%
$337
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$309