Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.22% first-year return on $94,503 initial cash invested.
-1.22%
Cash On Cash
6.06%
Cap Rate
1.01
DSCR
$3,080
Rent
-$96
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,080 income − $3,176 expenses = $96 out of pocket
Investment Breakdown
|
Purchase Price
$364k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,503
Downpayment
20%
$72,860
Closing costs
1%
$3,643
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,080
Total Expenses
$3,176
Mortgage P&I
59%
$1,812
Property Taxes
6%
$177
Home Insurance
5%
$140
HOA
0%
$0
Property Management
12%
$370
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$339