Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.75% first-year return on $94,755 initial cash invested.
-2.75%
Cash On Cash
6.05%
Cap Rate
0.96
DSCR
$3,327
Rent
-$217
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,327 income − $3,544 expenses = $217 out of pocket
Investment Breakdown
|
Purchase Price
$366k
Downpayment
20.0%
Interest Rate
6.9%
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
$3,327
Total Expenses
$3,544
Mortgage P&I
58%
$1,928
Property Taxes
11%
$352
Home Insurance
4%
$133
HOA
0%
$0
Property Management
12%
$399
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$366