Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.51% first-year return on $93,579 initial cash invested.
-1.51%
Cash On Cash
6.07%
Cap Rate
1.01
DSCR
$3,286
Rent
-$118
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,286 income − $3,404 expenses = $118 out of pocket
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,579
Downpayment
20%
$71,980
Closing costs
1%
$3,599
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,286
Total Expenses
$3,404
Mortgage P&I
55%
$1,806
Property Taxes
8%
$269
Home Insurance
4%
$126
HOA
3%
$87
Property Management
12%
$394
CapEx
4%
$131
Vacancy
3%
$99
Maintenance
4%
$131
Other
11%
$361