Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.69% first-year return on $93,579 initial cash invested.
-11.69%
Cash On Cash
3.36%
Cap Rate
0.55
DSCR
$1,786
Rent
-$912
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,786 income − $2,698 expenses = $912 out of pocket
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,579
Downpayment
20%
$71,980
Closing costs
1%
$3,599
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,786
Total Expenses
$2,698
Mortgage P&I
104%
$1,850
Property Taxes
6%
$116
Home Insurance
7%
$126
HOA
0%
$0
Property Management
12%
$214
CapEx
4%
$71
Vacancy
3%
$54
Maintenance
4%
$71
Other
11%
$196