Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -97.76% first-year return on $94,335 initial cash invested.
-97.76%
Cash On Cash
-19.02%
Cap Rate
-3.19
DSCR
$2,950
Rent
-$7,685
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,950 income − $10,635 expenses = $7,685 out of pocket
Investment Breakdown
|
Purchase Price
$364k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,335
Downpayment
20%
$72,700
Closing costs
1%
$3,635
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,950
Total Expenses
$10,635
Mortgage P&I
61%
$1,805
Property Taxes
261%
$7,697
Home Insurance
4%
$131
HOA
0%
$0
Property Management
12%
$354
CapEx
4%
$118
Vacancy
3%
$88
Maintenance
4%
$118
Other
11%
$324