Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.15% first-year return on $93,705 initial cash invested.
-3.15%
Cash On Cash
5.71%
Cap Rate
0.94
DSCR
$3,520
Rent
-$246
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,520 income − $3,766 expenses = $246 out of pocket
Investment Breakdown
|
Purchase Price
$361k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,705
Downpayment
20%
$72,100
Closing costs
1%
$3,605
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,520
Total Expenses
$3,766
Mortgage P&I
52%
$1,819
Property Taxes
18%
$619
Home Insurance
4%
$131
HOA
0%
$0
Property Management
12%
$422
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$387