Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.73% first-year return on $94,146 initial cash invested.
-2.73%
Cash On Cash
6.1%
Cap Rate
0.96
DSCR
$3,366
Rent
-$214
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,366 income − $3,580 expenses = $214 out of pocket
Investment Breakdown
|
Purchase Price
$363k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,146
Downpayment
20%
$72,520
Closing costs
1%
$3,626
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,366
Total Expenses
$3,580
Mortgage P&I
57%
$1,922
Property Taxes
11%
$384
Home Insurance
4%
$129
HOA
0%
$0
Property Management
12%
$404
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$370