Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.77% first-year return on $93,537 initial cash invested.
-2.77%
Cash On Cash
5.73%
Cap Rate
0.94
DSCR
$2,890
Rent
-$216
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,890 income − $3,106 expenses = $216 out of pocket
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,537
Downpayment
20%
$71,940
Closing costs
1%
$3,597
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,890
Total Expenses
$3,106
Mortgage P&I
63%
$1,817
Property Taxes
6%
$177
Home Insurance
4%
$128
HOA
0%
$0
Property Management
12%
$347
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$318