Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.63% first-year return on $93,705 initial cash invested.
-2.63%
Cash On Cash
5.82%
Cap Rate
0.95
DSCR
$2,948
Rent
-$205
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,948 income − $3,153 expenses = $205 out of pocket
Investment Breakdown
|
Purchase Price
$361k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,948
Total Expenses
$3,153
Mortgage P&I
62%
$1,835
Property Taxes
6%
$185
Home Insurance
4%
$131
HOA
0%
$0
Property Management
12%
$354
CapEx
4%
$118
Vacancy
3%
$88
Maintenance
4%
$118
Other
11%
$324