Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.98% first-year return on $94,755 initial cash invested.
-0.98%
Cash On Cash
6.28%
Cap Rate
1.04
DSCR
$3,747
Rent
-$77
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,747 income − $3,824 expenses = $77 out of pocket
Investment Breakdown
|
Purchase Price
$366k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,755
Downpayment
20%
$73,100
Closing costs
1%
$3,655
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,747
Total Expenses
$3,824
Mortgage P&I
49%
$1,839
Property Taxes
15%
$556
Home Insurance
3%
$130
HOA
1%
$25
Property Management
12%
$450
CapEx
4%
$150
Vacancy
3%
$112
Maintenance
4%
$150
Other
11%
$412