Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.86% first-year return on $92,928 initial cash invested.
-5.86%
Cash On Cash
4.77%
Cap Rate
0.8
DSCR
$2,354
Rent
-$454
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,354 income − $2,808 expenses = $454 out of pocket
Investment Breakdown
|
Purchase Price
$357k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,928
Downpayment
20%
$71,360
Closing costs
1%
$3,568
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,354
Total Expenses
$2,808
Mortgage P&I
76%
$1,779
Property Taxes
4%
$101
Home Insurance
5%
$128
HOA
0%
$0
Property Management
12%
$282
CapEx
4%
$94
Vacancy
3%
$71
Maintenance
4%
$94
Other
11%
$259