Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.06% first-year return on $94,125 initial cash invested.
-6.06%
Cash On Cash
5.44%
Cap Rate
0.82
DSCR
$2,997
Rent
-$475
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,997 income − $3,472 expenses = $475 out of pocket
Investment Breakdown
|
Purchase Price
$363k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,125
Downpayment
20%
$72,500
Closing costs
1%
$3,625
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,997
Total Expenses
$3,472
Mortgage P&I
67%
$1,998
Property Taxes
11%
$326
Home Insurance
4%
$128
HOA
0%
$0
Property Management
12%
$360
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$330