Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.77% first-year return on $94,377 initial cash invested.
-2.77%
Cash On Cash
5.77%
Cap Rate
0.96
DSCR
$3,766
Rent
-$218
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,766 income − $3,984 expenses = $218 out of pocket
Investment Breakdown
|
Purchase Price
$364k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,377
Downpayment
20%
$72,740
Closing costs
1%
$3,637
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,766
Total Expenses
$3,984
Mortgage P&I
48%
$1,815
Property Taxes
20%
$758
Home Insurance
3%
$130
HOA
0%
$0
Property Management
12%
$452
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$414