Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.87% first-year return on $94,648 initial cash invested.
-2.87%
Cash On Cash
5.74%
Cap Rate
0.96
DSCR
$3,909
Rent
-$226
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,909 income − $4,135 expenses = $226 out of pocket
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,648
Downpayment
20%
$72,998
Closing costs
1%
$3,650
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,909
Total Expenses
$4,135
Mortgage P&I
46%
$1,816
Property Taxes
20%
$766
Home Insurance
3%
$128
HOA
2%
$97
Property Management
12%
$469
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$430