Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.48% first-year return on $94,650 initial cash invested.
-8.48%
Cash On Cash
4.21%
Cap Rate
0.69
DSCR
$2,307
Rent
-$669
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,307 income − $2,976 expenses = $669 out of pocket
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,650
Downpayment
20%
$73,000
Closing costs
1%
$3,650
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,307
Total Expenses
$2,976
Mortgage P&I
81%
$1,858
Property Taxes
9%
$206
Home Insurance
6%
$128
HOA
0%
$0
Property Management
12%
$277
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$254