Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.11% first-year return on $92,340 initial cash invested.
-2.11%
Cash On Cash
5.77%
Cap Rate
0.97
DSCR
$2,930
Rent
-$162
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,930 income − $3,092 expenses = $162 out of pocket
Investment Breakdown
|
Purchase Price
$354k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,340
Downpayment
20%
$70,800
Closing costs
1%
$3,540
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,930
Total Expenses
$3,092
Mortgage P&I
60%
$1,748
Property Taxes
8%
$224
Home Insurance
4%
$124
HOA
0%
$0
Property Management
12%
$352
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$322