Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.79% first-year return on $94,629 initial cash invested.
-3.79%
Cash On Cash
5.49%
Cap Rate
0.91
DSCR
$3,264
Rent
-$299
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,264 income − $3,563 expenses = $299 out of pocket
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,629
Downpayment
20%
$72,980
Closing costs
1%
$3,649
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,264
Total Expenses
$3,563
Mortgage P&I
56%
$1,838
Property Taxes
15%
$486
Home Insurance
4%
$128
HOA
0%
$0
Property Management
12%
$392
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$359