Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.7% first-year return on $94,083 initial cash invested.
-5.7%
Cash On Cash
5.2%
Cap Rate
0.83
DSCR
$3,135
Rent
-$447
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,135 income − $3,582 expenses = $447 out of pocket
Investment Breakdown
|
Purchase Price
$362k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,083
Downpayment
20%
$72,460
Closing costs
1%
$3,623
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,135
Total Expenses
$3,582
Mortgage P&I
60%
$1,892
Property Taxes
16%
$492
Home Insurance
4%
$133
HOA
0%
$0
Property Management
12%
$376
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$345