Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.98% first-year return on $93,915 initial cash invested.
-0.98%
Cash On Cash
6.25%
Cap Rate
1.04
DSCR
$3,867
Rent
-$77
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,867 income − $3,944 expenses = $77 out of pocket
Investment Breakdown
|
Purchase Price
$362k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,915
Downpayment
20%
$72,300
Closing costs
1%
$3,615
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,867
Total Expenses
$3,944
Mortgage P&I
47%
$1,804
Property Taxes
18%
$695
Home Insurance
3%
$130
HOA
0%
$0
Property Management
12%
$464
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$425