Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.12% first-year return on $93,789 initial cash invested.
-0.12%
Cash On Cash
6.43%
Cap Rate
1.07
DSCR
$3,306
Rent
-$9
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,306 income − $3,315 expenses = $9 out of pocket
Investment Breakdown
|
Purchase Price
$361k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,789
Downpayment
20%
$72,180
Closing costs
1%
$3,609
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,306
Total Expenses
$3,315
Mortgage P&I
55%
$1,811
Property Taxes
7%
$231
Home Insurance
4%
$127
HOA
1%
$22
Property Management
12%
$397
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$364