Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.61% first-year return on $94,650 initial cash invested.
-14.61%
Cash On Cash
2.77%
Cap Rate
0.44
DSCR
$1,618
Rent
-$1,152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,618 income − $2,770 expenses = $1,152 out of pocket
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,650
Downpayment
20%
$73,000
Closing costs
1%
$3,650
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,618
Total Expenses
$2,770
Mortgage P&I
119%
$1,929
Property Taxes
10%
$162
Home Insurance
8%
$128
HOA
0%
$0
Property Management
12%
$194
CapEx
4%
$65
Vacancy
3%
$49
Maintenance
4%
$65
Other
11%
$178