Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.57% first-year return on $94,860 initial cash invested.
-3.57%
Cash On Cash
5.58%
Cap Rate
0.91
DSCR
$2,908
Rent
-$282
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,908 income − $3,190 expenses = $282 out of pocket
Investment Breakdown
|
Purchase Price
$366k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,860
Downpayment
20%
$73,200
Closing costs
1%
$3,660
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,908
Total Expenses
$3,190
Mortgage P&I
64%
$1,869
Property Taxes
7%
$205
Home Insurance
4%
$128
HOA
0%
$0
Property Management
12%
$349
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$320