Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.73% first-year return on $93,180 initial cash invested.
-1.73%
Cash On Cash
6.04%
Cap Rate
1
DSCR
$3,402
Rent
-$134
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,402 income − $3,536 expenses = $134 out of pocket
Investment Breakdown
|
Purchase Price
$358k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,180
Downpayment
20%
$71,600
Closing costs
1%
$3,580
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,402
Total Expenses
$3,536
Mortgage P&I
53%
$1,799
Property Taxes
13%
$455
Home Insurance
4%
$126
HOA
0%
$0
Property Management
12%
$408
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$374