Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.14% first-year return on $93,705 initial cash invested.
-5.14%
Cash On Cash
4.96%
Cap Rate
0.85
DSCR
$3,300
Rent
-$401
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,300 income − $3,701 expenses = $401 out of pocket
Investment Breakdown
|
Purchase Price
$361k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,705
Downpayment
20%
$72,100
Closing costs
1%
$3,605
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,300
Total Expenses
$3,701
Mortgage P&I
53%
$1,760
Property Taxes
21%
$693
Home Insurance
4%
$126
HOA
0%
$0
Property Management
12%
$396
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$363