Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.64% first-year return on $93,579 initial cash invested.
-2.64%
Cash On Cash
5.76%
Cap Rate
0.97
DSCR
$3,644
Rent
-$206
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,644 income − $3,850 expenses = $206 out of pocket
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,579
Downpayment
20%
$71,980
Closing costs
1%
$3,599
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,644
Total Expenses
$3,850
Mortgage P&I
49%
$1,788
Property Taxes
19%
$686
Home Insurance
3%
$126
HOA
0%
$11
Property Management
12%
$437
CapEx
4%
$146
Vacancy
3%
$109
Maintenance
4%
$146
Other
11%
$401