Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.68% first-year return on $94,608 initial cash invested.
-4.68%
Cash On Cash
5.38%
Cap Rate
0.87
DSCR
$3,201
Rent
-$369
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,201 income − $3,570 expenses = $369 out of pocket
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,608
Downpayment
20%
$72,960
Closing costs
1%
$3,648
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,201
Total Expenses
$3,570
Mortgage P&I
59%
$1,878
Property Taxes
15%
$476
Home Insurance
4%
$128
HOA
0%
$0
Property Management
12%
$384
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$352