Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.82% first-year return on $93,621 initial cash invested.
-0.82%
Cash On Cash
6.72%
Cap Rate
1.04
DSCR
$3,488
Rent
-$64
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,488 income − $3,552 expenses = $64 out of pocket
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,621
Downpayment
20%
$72,020
Closing costs
1%
$3,601
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,488
Total Expenses
$3,552
Mortgage P&I
56%
$1,940
Property Taxes
8%
$293
Home Insurance
4%
$131
HOA
0%
$0
Property Management
12%
$419
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$384