Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.79% first-year return on $94,650 initial cash invested.
-12.79%
Cash On Cash
3.2%
Cap Rate
0.52
DSCR
$2,472
Rent
-$1,009
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,472 income − $3,481 expenses = $1,009 out of pocket
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,472
Total Expenses
$3,481
Mortgage P&I
76%
$1,882
Property Taxes
25%
$630
Home Insurance
5%
$128
HOA
0%
$0
Property Management
12%
$297
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$272