Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.64% first-year return on $94,083 initial cash invested.
-5.64%
Cash On Cash
4.98%
Cap Rate
0.82
DSCR
$2,589
Rent
-$442
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,589 income − $3,031 expenses = $442 out of pocket
Investment Breakdown
|
Purchase Price
$362k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,083
Downpayment
20%
$72,460
Closing costs
1%
$3,623
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,589
Total Expenses
$3,031
Mortgage P&I
71%
$1,843
Property Taxes
7%
$175
Home Insurance
5%
$131
HOA
0%
$0
Property Management
12%
$311
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$285