Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.55% first-year return on $94,146 initial cash invested.
-4.55%
Cash On Cash
5.55%
Cap Rate
0.87
DSCR
$2,786
Rent
-$357
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,786 income − $3,143 expenses = $357 out of pocket
Investment Breakdown
|
Purchase Price
$363k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,146
Downpayment
20%
$72,520
Closing costs
1%
$3,626
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,786
Total Expenses
$3,143
Mortgage P&I
69%
$1,922
Property Taxes
5%
$133
Home Insurance
5%
$142
HOA
0%
$0
Property Management
12%
$334
CapEx
4%
$111
Vacancy
3%
$84
Maintenance
4%
$111
Other
11%
$306