Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.95% first-year return on $94,713 initial cash invested.
-9.95%
Cash On Cash
3.84%
Cap Rate
0.63
DSCR
$2,572
Rent
-$785
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,572 income − $3,357 expenses = $785 out of pocket
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,713
Downpayment
20%
$73,060
Closing costs
1%
$3,653
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,572
Total Expenses
$3,357
Mortgage P&I
72%
$1,851
Property Taxes
19%
$488
Home Insurance
6%
$143
HOA
0%
$0
Property Management
12%
$309
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$283