Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.53% first-year return on $94,293 initial cash invested.
-0.53%
Cash On Cash
6.37%
Cap Rate
1.05
DSCR
$3,374
Rent
-$42
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,374 income − $3,416 expenses = $42 out of pocket
Investment Breakdown
|
Purchase Price
$363k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,293
Downpayment
20%
$72,660
Closing costs
1%
$3,633
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,374
Total Expenses
$3,416
Mortgage P&I
54%
$1,837
Property Taxes
6%
$212
Home Insurance
4%
$144
HOA
2%
$76
Property Management
12%
$405
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$371