Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.42% first-year return on $94,650 initial cash invested.
-11.42%
Cash On Cash
4.02%
Cap Rate
0.6
DSCR
$2,248
Rent
-$901
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,248 income − $3,149 expenses = $901 out of pocket
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,650
Downpayment
20%
$73,000
Closing costs
1%
$3,650
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,248
Total Expenses
$3,149
Mortgage P&I
90%
$2,033
Property Taxes
10%
$224
Home Insurance
6%
$128
HOA
0%
$0
Property Management
12%
$270
CapEx
4%
$90
Vacancy
3%
$67
Maintenance
4%
$90
Other
11%
$247