Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.64% first-year return on $94,209 initial cash invested.
-5.64%
Cash On Cash
5.22%
Cap Rate
0.84
DSCR
$3,290
Rent
-$443
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,290 income − $3,733 expenses = $443 out of pocket
Investment Breakdown
|
Purchase Price
$363k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,209
Downpayment
20%
$72,580
Closing costs
1%
$3,629
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,290
Total Expenses
$3,733
Mortgage P&I
57%
$1,889
Property Taxes
18%
$593
Home Insurance
4%
$131
HOA
0%
$0
Property Management
12%
$395
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$362