Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.18% first-year return on $94,755 initial cash invested.
-8.18%
Cash On Cash
4.09%
Cap Rate
0.7
DSCR
$2,490
Rent
-$646
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,490 income − $3,136 expenses = $646 out of pocket
Investment Breakdown
|
Purchase Price
$366k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,755
Downpayment
20%
$73,100
Closing costs
1%
$3,655
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,490
Total Expenses
$3,136
Mortgage P&I
72%
$1,792
Property Taxes
15%
$365
Home Insurance
5%
$131
HOA
0%
$0
Property Management
12%
$299
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$274