Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.4% first-year return on $94,356 initial cash invested.
-4.4%
Cash On Cash
5.88%
Cap Rate
0.89
DSCR
$3,114
Rent
-$346
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,114 income − $3,460 expenses = $346 out of pocket
Investment Breakdown
|
Purchase Price
$364k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,356
Downpayment
20%
$72,720
Closing costs
1%
$3,636
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,114
Total Expenses
$3,460
Mortgage P&I
64%
$2,002
Property Taxes
8%
$245
Home Insurance
4%
$131
HOA
1%
$22
Property Management
12%
$374
CapEx
4%
$125
Vacancy
3%
$93
Maintenance
4%
$125
Other
11%
$343