Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.28% first-year return on $94,629 initial cash invested.
-1.28%
Cash On Cash
6.31%
Cap Rate
1.02
DSCR
$3,468
Rent
-$101
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,468 income − $3,569 expenses = $101 out of pocket
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,629
Downpayment
20%
$72,980
Closing costs
1%
$3,649
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,468
Total Expenses
$3,569
Mortgage P&I
54%
$1,882
Property Taxes
11%
$367
Home Insurance
3%
$114
HOA
1%
$27
Property Management
12%
$416
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$381