Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.7% first-year return on $94,356 initial cash invested.
-3.7%
Cash On Cash
5.73%
Cap Rate
0.91
DSCR
$2,814
Rent
-$291
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,814 income − $3,105 expenses = $291 out of pocket
Investment Breakdown
|
Purchase Price
$364k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,356
Downpayment
20%
$72,720
Closing costs
1%
$3,636
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,814
Total Expenses
$3,105
Mortgage P&I
68%
$1,913
Property Taxes
4%
$103
Home Insurance
5%
$131
HOA
0%
$0
Property Management
12%
$338
CapEx
4%
$113
Vacancy
3%
$84
Maintenance
4%
$113
Other
11%
$310