Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.24% first-year return on $94,104 initial cash invested.
-3.24%
Cash On Cash
6.25%
Cap Rate
0.94
DSCR
$3,279
Rent
-$254
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,279 income − $3,533 expenses = $254 out of pocket
Investment Breakdown
|
Purchase Price
$362k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,104
Downpayment
20%
$72,480
Closing costs
1%
$3,624
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,279
Total Expenses
$3,533
Mortgage P&I
61%
$2,010
Property Taxes
4%
$129
Home Insurance
4%
$131
HOA
5%
$149
Property Management
12%
$393
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$361