Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.41% first-year return on $94,650 initial cash invested.
-11.41%
Cash On Cash
4.23%
Cap Rate
0.61
DSCR
$2,292
Rent
-$900
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,292 income − $3,192 expenses = $900 out of pocket
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
7.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,650
Downpayment
20%
$73,000
Closing costs
1%
$3,650
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,292
Total Expenses
$3,192
Mortgage P&I
91%
$2,094
Property Taxes
8%
$190
Home Insurance
6%
$128
HOA
0%
$0
Property Management
12%
$275
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$252