Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.04% first-year return on $93,852 initial cash invested.
-5.04%
Cash On Cash
5.84%
Cap Rate
0.88
DSCR
$3,678
Rent
-$394
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,678 income − $4,072 expenses = $394 out of pocket
Investment Breakdown
|
Purchase Price
$361k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,852
Downpayment
20%
$72,240
Closing costs
1%
$3,612
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,678
Total Expenses
$4,072
Mortgage P&I
55%
$2,006
Property Taxes
19%
$686
Home Insurance
4%
$130
HOA
0%
$0
Property Management
12%
$441
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$405