Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.21% first-year return on $93,999 initial cash invested.
-5.21%
Cash On Cash
5.76%
Cap Rate
0.86
DSCR
$2,868
Rent
-$408
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,868 income − $3,276 expenses = $408 out of pocket
Investment Breakdown
|
Purchase Price
$362k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,999
Downpayment
20%
$72,380
Closing costs
1%
$3,619
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,868
Total Expenses
$3,276
Mortgage P&I
71%
$2,030
Property Taxes
5%
$143
Home Insurance
4%
$128
HOA
0%
$0
Property Management
12%
$344
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$315