Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.3% first-year return on $94,650 initial cash invested.
-3.3%
Cash On Cash
5.46%
Cap Rate
0.92
DSCR
$2,916
Rent
-$260
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,916 income − $3,176 expenses = $260 out of pocket
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,650
Downpayment
20%
$73,000
Closing costs
1%
$3,650
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,916
Total Expenses
$3,176
Mortgage P&I
62%
$1,805
Property Taxes
9%
$248
Home Insurance
4%
$131
HOA
0%
$0
Property Management
12%
$350
CapEx
4%
$117
Vacancy
3%
$87
Maintenance
4%
$117
Other
11%
$321