Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.5% first-year return on $93,873 initial cash invested.
-4.5%
Cash On Cash
5.35%
Cap Rate
0.88
DSCR
$3,212
Rent
-$352
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,212 income − $3,564 expenses = $352 out of pocket
Investment Breakdown
|
Purchase Price
$361k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,873
Downpayment
20%
$72,260
Closing costs
1%
$3,613
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,212
Total Expenses
$3,564
Mortgage P&I
57%
$1,836
Property Taxes
16%
$507
Home Insurance
4%
$131
HOA
0%
$0
Property Management
12%
$385
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$353