Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.31% first-year return on $94,944 initial cash invested.
-6.31%
Cash On Cash
5.49%
Cap Rate
0.82
DSCR
$3,498
Rent
-$499
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,498 income − $3,997 expenses = $499 out of pocket
Investment Breakdown
|
Purchase Price
$366k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,944
Downpayment
20%
$73,280
Closing costs
1%
$3,664
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,498
Total Expenses
$3,997
Mortgage P&I
58%
$2,035
Property Taxes
19%
$651
Home Insurance
3%
$121
HOA
0%
$0
Property Management
12%
$420
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$385