Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.58% first-year return on $94,902 initial cash invested.
-0.58%
Cash On Cash
6.38%
Cap Rate
1.05
DSCR
$3,376
Rent
-$46
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,376 income − $3,422 expenses = $46 out of pocket
Investment Breakdown
|
Purchase Price
$366k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,902
Downpayment
20%
$73,240
Closing costs
1%
$3,662
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,376
Total Expenses
$3,422
Mortgage P&I
55%
$1,858
Property Taxes
9%
$288
Home Insurance
4%
$129
HOA
0%
$0
Property Management
12%
$405
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$371