Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.1% first-year return on $94,272 initial cash invested.
-2.1%
Cash On Cash
6.05%
Cap Rate
0.99
DSCR
$3,538
Rent
-$165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,538 income − $3,703 expenses = $165 out of pocket
Investment Breakdown
|
Purchase Price
$363k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,272
Downpayment
20%
$72,640
Closing costs
1%
$3,632
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,538
Total Expenses
$3,703
Mortgage P&I
52%
$1,854
Property Taxes
13%
$456
Home Insurance
4%
$131
HOA
2%
$58
Property Management
12%
$425
CapEx
4%
$142
Vacancy
3%
$106
Maintenance
4%
$142
Other
11%
$389