Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.2% first-year return on $94,923 initial cash invested.
-3.2%
Cash On Cash
5.44%
Cap Rate
0.93
DSCR
$3,176
Rent
-$253
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,176 income − $3,429 expenses = $253 out of pocket
Investment Breakdown
|
Purchase Price
$366k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,923
Downpayment
20%
$73,260
Closing costs
1%
$3,663
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,176
Total Expenses
$3,429
Mortgage P&I
56%
$1,786
Property Taxes
14%
$459
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$381
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$349