Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.87% first-year return on $94,524 initial cash invested.
-3.87%
Cash On Cash
5.8%
Cap Rate
0.91
DSCR
$3,088
Rent
-$305
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,088 income − $3,393 expenses = $305 out of pocket
Investment Breakdown
|
Purchase Price
$364k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,524
Downpayment
20%
$72,880
Closing costs
1%
$3,644
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,088
Total Expenses
$3,393
Mortgage P&I
63%
$1,942
Property Taxes
9%
$268
Home Insurance
4%
$131
HOA
0%
$0
Property Management
12%
$371
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$340