Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.7% first-year return on $94,650 initial cash invested.
-9.7%
Cash On Cash
3.79%
Cap Rate
0.63
DSCR
$2,406
Rent
-$765
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,406 income − $3,171 expenses = $765 out of pocket
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,406
Total Expenses
$3,171
Mortgage P&I
76%
$1,823
Property Taxes
17%
$402
Home Insurance
5%
$128
HOA
0%
$0
Property Management
12%
$289
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$265