Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.3% first-year return on $94,860 initial cash invested.
-0.3%
Cash On Cash
6.96%
Cap Rate
1.06
DSCR
$3,626
Rent
-$24
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,626 income − $3,650 expenses = $24 out of pocket
Investment Breakdown
|
Purchase Price
$366k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,860
Downpayment
20%
$73,200
Closing costs
1%
$3,660
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,626
Total Expenses
$3,650
Mortgage P&I
55%
$2,001
Property Taxes
8%
$285
Home Insurance
4%
$131
HOA
0%
$0
Property Management
12%
$435
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$399