Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.82% first-year return on $94,524 initial cash invested.
-2.82%
Cash On Cash
5.68%
Cap Rate
0.95
DSCR
$3,054
Rent
-$222
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,054 income − $3,276 expenses = $222 out of pocket
Investment Breakdown
|
Purchase Price
$364k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,524
Downpayment
20%
$72,880
Closing costs
1%
$3,644
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,054
Total Expenses
$3,276
Mortgage P&I
60%
$1,824
Property Taxes
10%
$290
Home Insurance
4%
$124
HOA
0%
$0
Property Management
12%
$366
CapEx
4%
$122
Vacancy
3%
$92
Maintenance
4%
$122
Other
11%
$336