Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.28% first-year return on $92,550 initial cash invested.
-5.28%
Cash On Cash
5.82%
Cap Rate
0.86
DSCR
$3,294
Rent
-$407
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,294 income − $3,701 expenses = $407 out of pocket
Investment Breakdown
|
Purchase Price
$355k
Downpayment
20.0%
Interest Rate
7.6%
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
$3,294
Total Expenses
$3,701
Mortgage P&I
61%
$1,998
Property Taxes
14%
$459
Home Insurance
4%
$124
HOA
0%
$0
Property Management
12%
$395
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$362