Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.28% first-year return on $93,831 initial cash invested.
-5.28%
Cash On Cash
5.21%
Cap Rate
0.84
DSCR
$3,039
Rent
-$413
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,039 income − $3,452 expenses = $413 out of pocket
Investment Breakdown
|
Purchase Price
$361k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,831
Downpayment
20%
$72,220
Closing costs
1%
$3,611
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,039
Total Expenses
$3,452
Mortgage P&I
61%
$1,859
Property Taxes
14%
$429
Home Insurance
4%
$130
HOA
0%
$0
Property Management
12%
$365
CapEx
4%
$122
Vacancy
3%
$91
Maintenance
4%
$122
Other
11%
$334