Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.17% first-year return on $94,566 initial cash invested.
-7.17%
Cash On Cash
4.66%
Cap Rate
0.76
DSCR
$2,758
Rent
-$565
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,758 income − $3,323 expenses = $565 out of pocket
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,566
Downpayment
20%
$72,920
Closing costs
1%
$3,646
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,758
Total Expenses
$3,323
Mortgage P&I
68%
$1,871
Property Taxes
11%
$313
Home Insurance
6%
$152
HOA
2%
$50
Property Management
12%
$331
CapEx
4%
$110
Vacancy
3%
$83
Maintenance
4%
$110
Other
11%
$303