Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.28% first-year return on $94,839 initial cash invested.
-3.28%
Cash On Cash
6.21%
Cap Rate
0.94
DSCR
$3,486
Rent
-$259
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,486 income − $3,745 expenses = $259 out of pocket
Investment Breakdown
|
Purchase Price
$366k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,839
Downpayment
20%
$73,180
Closing costs
1%
$3,659
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,486
Total Expenses
$3,745
Mortgage P&I
58%
$2,013
Property Taxes
12%
$417
Home Insurance
4%
$131
HOA
0%
$0
Property Management
12%
$418
CapEx
4%
$139
Vacancy
3%
$105
Maintenance
4%
$139
Other
11%
$383