Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.98% first-year return on $93,684 initial cash invested.
-4.98%
Cash On Cash
5.47%
Cap Rate
0.86
DSCR
$2,862
Rent
-$389
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,862 income − $3,251 expenses = $389 out of pocket
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,684
Downpayment
20%
$72,080
Closing costs
1%
$3,604
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,862
Total Expenses
$3,251
Mortgage P&I
67%
$1,918
Property Taxes
4%
$118
Home Insurance
4%
$128
HOA
4%
$115
Property Management
12%
$343
CapEx
4%
$114
Vacancy
3%
$86
Maintenance
4%
$114
Other
11%
$315