Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.09% first-year return on $94,020 initial cash invested.
-0.09%
Cash On Cash
6.67%
Cap Rate
1.06
DSCR
$3,219
Rent
-$7
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,219 income − $3,226 expenses = $7 out of pocket
Investment Breakdown
|
Purchase Price
$362k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,020
Downpayment
20%
$72,400
Closing costs
1%
$3,620
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,219
Total Expenses
$3,226
Mortgage P&I
59%
$1,890
Property Taxes
3%
$110
Home Insurance
4%
$131
HOA
0%
$0
Property Management
12%
$386
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$354