Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.78% first-year return on $94,419 initial cash invested.
-0.78%
Cash On Cash
6.12%
Cap Rate
1.03
DSCR
$2,970
Rent
-$61
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,970 income − $3,031 expenses = $61 out of pocket
Investment Breakdown
|
Purchase Price
$364k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,419
Downpayment
20%
$72,780
Closing costs
1%
$3,639
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,970
Total Expenses
$3,031
Mortgage P&I
61%
$1,799
Property Taxes
3%
$91
Home Insurance
4%
$131
HOA
0%
$0
Property Management
12%
$356
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$327