Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.71% first-year return on $94,650 initial cash invested.
-0.71%
Cash On Cash
6.29%
Cap Rate
1.06
DSCR
$4,200
Rent
-$56
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,200 income − $4,256 expenses = $56 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
$4,200
Total Expenses
$4,256
Mortgage P&I
43%
$1,801
Property Taxes
20%
$831
Home Insurance
3%
$128
HOA
2%
$68
Property Management
12%
$504
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$462