Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.36% first-year return on $94,902 initial cash invested.
-5.36%
Cash On Cash
5.15%
Cap Rate
0.84
DSCR
$2,943
Rent
-$424
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,943 income − $3,367 expenses = $424 out of pocket
Investment Breakdown
|
Purchase Price
$366k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,902
Downpayment
20%
$73,240
Closing costs
1%
$3,662
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,943
Total Expenses
$3,367
Mortgage P&I
64%
$1,878
Property Taxes
12%
$357
Home Insurance
4%
$131
HOA
0%
$0
Property Management
12%
$353
CapEx
4%
$118
Vacancy
3%
$88
Maintenance
4%
$118
Other
11%
$324