Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.35% first-year return on $93,747 initial cash invested.
-5.35%
Cash On Cash
5.52%
Cap Rate
0.85
DSCR
$3,111
Rent
-$418
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,111 income − $3,529 expenses = $418 out of pocket
Investment Breakdown
|
Purchase Price
$361k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,747
Downpayment
20%
$72,140
Closing costs
1%
$3,607
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,111
Total Expenses
$3,529
Mortgage P&I
63%
$1,954
Property Taxes
13%
$390
Home Insurance
4%
$129
HOA
0%
$0
Property Management
12%
$373
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$342