Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.16% first-year return on $94,923 initial cash invested.
-4.16%
Cash On Cash
5.16%
Cap Rate
0.88
DSCR
$2,661
Rent
-$329
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,661 income − $2,990 expenses = $329 out of pocket
Investment Breakdown
|
Purchase Price
$366k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,923
Downpayment
20%
$73,260
Closing costs
1%
$3,663
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,661
Total Expenses
$2,990
Mortgage P&I
68%
$1,799
Property Taxes
6%
$159
Home Insurance
5%
$128
HOA
0%
$0
Property Management
12%
$319
CapEx
4%
$106
Vacancy
3%
$80
Maintenance
4%
$106
Other
11%
$293