Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.07% first-year return on $94,503 initial cash invested.
-2.07%
Cash On Cash
6.56%
Cap Rate
0.98
DSCR
$3,166
Rent
-$163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,166 income − $3,329 expenses = $163 out of pocket
Investment Breakdown
|
Purchase Price
$364k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,503
Downpayment
20%
$72,860
Closing costs
1%
$3,643
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,166
Total Expenses
$3,329
Mortgage P&I
64%
$2,027
Property Taxes
3%
$94
Home Insurance
4%
$131
HOA
0%
$0
Property Management
12%
$380
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$348