Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.18% first-year return on $94,650 initial cash invested.
-7.18%
Cash On Cash
4.55%
Cap Rate
0.75
DSCR
$2,625
Rent
-$566
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,625 income − $3,191 expenses = $566 out of pocket
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,625
Total Expenses
$3,191
Mortgage P&I
70%
$1,846
Property Taxes
12%
$324
Home Insurance
5%
$128
HOA
0%
$0
Property Management
12%
$315
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$289