Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.32% first-year return on $94,986 initial cash invested.
-4.32%
Cash On Cash
5.6%
Cap Rate
0.88
DSCR
$2,762
Rent
-$342
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,762 income − $3,104 expenses = $342 out of pocket
Investment Breakdown
|
Purchase Price
$367k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,986
Downpayment
20%
$73,320
Closing costs
1%
$3,666
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,762
Total Expenses
$3,104
Mortgage P&I
70%
$1,944
Property Taxes
3%
$91
Home Insurance
5%
$131
HOA
0%
$0
Property Management
12%
$331
CapEx
4%
$110
Vacancy
3%
$83
Maintenance
4%
$110
Other
11%
$304