Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.96% first-year return on $94,188 initial cash invested.
-3.96%
Cash On Cash
5.27%
Cap Rate
0.88
DSCR
$2,574
Rent
-$311
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,574 income − $2,885 expenses = $311 out of pocket
Investment Breakdown
|
Purchase Price
$363k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,188
Downpayment
20%
$72,560
Closing costs
1%
$3,628
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,574
Total Expenses
$2,885
Mortgage P&I
70%
$1,800
Property Taxes
3%
$77
Home Insurance
5%
$133
HOA
0%
$0
Property Management
12%
$309
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$283