Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.21% first-year return on $94,965 initial cash invested.
-2.21%
Cash On Cash
6.28%
Cap Rate
0.98
DSCR
$3,548
Rent
-$175
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,548 income − $3,723 expenses = $175 out of pocket
Investment Breakdown
|
Purchase Price
$367k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,965
Downpayment
20%
$73,300
Closing costs
1%
$3,665
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,548
Total Expenses
$3,723
Mortgage P&I
55%
$1,950
Property Taxes
12%
$413
Home Insurance
4%
$133
HOA
1%
$21
Property Management
12%
$426
CapEx
4%
$142
Vacancy
3%
$106
Maintenance
4%
$142
Other
11%
$390