Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.21% first-year return on $93,747 initial cash invested.
-3.21%
Cash On Cash
5.76%
Cap Rate
0.93
DSCR
$3,162
Rent
-$251
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,162 income − $3,413 expenses = $251 out of pocket
Investment Breakdown
|
Purchase Price
$361k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,747
Downpayment
20%
$72,140
Closing costs
1%
$3,607
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,162
Total Expenses
$3,413
Mortgage P&I
59%
$1,856
Property Taxes
11%
$356
Home Insurance
4%
$127
HOA
0%
$0
Property Management
12%
$379
CapEx
4%
$126
Vacancy
3%
$95
Maintenance
4%
$126
Other
11%
$348