Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.78% first-year return on $93,621 initial cash invested.
-8.78%
Cash On Cash
4.22%
Cap Rate
0.68
DSCR
$2,310
Rent
-$685
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,310 income − $2,995 expenses = $685 out of pocket
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,621
Downpayment
20%
$72,020
Closing costs
1%
$3,601
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,310
Total Expenses
$2,995
Mortgage P&I
81%
$1,860
Property Taxes
5%
$117
Home Insurance
6%
$130
HOA
5%
$104
Property Management
12%
$277
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$254