Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.01% first-year return on $92,550 initial cash invested.
-15.01%
Cash On Cash
2.4%
Cap Rate
0.4
DSCR
$2,426
Rent
-$1,158
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,426 income − $3,584 expenses = $1,158 out of pocket
Investment Breakdown
|
Purchase Price
$355k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,550
Downpayment
20%
$71,000
Closing costs
1%
$3,550
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,426
Total Expenses
$3,584
Mortgage P&I
73%
$1,772
Property Taxes
36%
$863
Home Insurance
5%
$124
HOA
0%
$0
Property Management
12%
$291
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$267