Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.88% first-year return on $94,650 initial cash invested.
-4.88%
Cash On Cash
5.58%
Cap Rate
0.86
DSCR
$2,762
Rent
-$385
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,762 income − $3,147 expenses = $385 out of pocket
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
7.1%
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
$2,762
Total Expenses
$3,147
Mortgage P&I
71%
$1,971
Property Taxes
4%
$110
Home Insurance
5%
$128
HOA
0%
$0
Property Management
12%
$331
CapEx
4%
$110
Vacancy
3%
$83
Maintenance
4%
$110
Other
11%
$304