Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.17% first-year return on $93,873 initial cash invested.
-0.17%
Cash On Cash
6.36%
Cap Rate
1.07
DSCR
$3,368
Rent
-$13
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,368 income − $3,381 expenses = $13 out of pocket
Investment Breakdown
|
Purchase Price
$361k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,873
Downpayment
20%
$72,260
Closing costs
1%
$3,613
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,368
Total Expenses
$3,381
Mortgage P&I
53%
$1,794
Property Taxes
10%
$348
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$404
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$370