Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.74% first-year return on $93,537 initial cash invested.
-0.74%
Cash On Cash
6.21%
Cap Rate
1.04
DSCR
$3,291
Rent
-$58
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,291 income − $3,349 expenses = $58 out of pocket
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,537
Downpayment
20%
$71,940
Closing costs
1%
$3,597
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,291
Total Expenses
$3,349
Mortgage P&I
54%
$1,787
Property Taxes
9%
$297
Home Insurance
4%
$130
HOA
0%
$15
Property Management
12%
$395
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$362