Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.33% first-year return on $94,608 initial cash invested.
-6.33%
Cash On Cash
4.82%
Cap Rate
0.79
DSCR
$2,547
Rent
-$499
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,547 income − $3,046 expenses = $499 out of pocket
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,608
Downpayment
20%
$72,960
Closing costs
1%
$3,648
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,547
Total Expenses
$3,046
Mortgage P&I
73%
$1,861
Property Taxes
7%
$188
Home Insurance
5%
$131
HOA
0%
$0
Property Management
12%
$306
CapEx
4%
$102
Vacancy
3%
$76
Maintenance
4%
$102
Other
11%
$280