Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.04% first-year return on $94,728 initial cash invested.
-6.04%
Cash On Cash
4.86%
Cap Rate
0.8
DSCR
$2,403
Rent
-$477
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,403 income − $2,880 expenses = $477 out of pocket
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,728
Downpayment
20%
$73,074
Closing costs
1%
$3,654
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,403
Total Expenses
$2,880
Mortgage P&I
77%
$1,861
Property Taxes
2%
$42
Home Insurance
5%
$128
HOA
1%
$33
Property Management
12%
$288
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$264