Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.3% first-year return on $94,650 initial cash invested.
-4.3%
Cash On Cash
5.18%
Cap Rate
0.87
DSCR
$2,564
Rent
-$339
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,564 income − $2,903 expenses = $339 out of pocket
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,564
Total Expenses
$2,903
Mortgage P&I
71%
$1,812
Property Taxes
4%
$90
Home Insurance
5%
$128
HOA
0%
$0
Property Management
12%
$308
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$282