Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.95% first-year return on $93,789 initial cash invested.
-0.95%
Cash On Cash
6.43%
Cap Rate
1.04
DSCR
$3,846
Rent
-$74
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,846 income − $3,920 expenses = $74 out of pocket
Investment Breakdown
|
Purchase Price
$361k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,789
Downpayment
20%
$72,180
Closing costs
1%
$3,609
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,846
Total Expenses
$3,920
Mortgage P&I
48%
$1,854
Property Taxes
17%
$636
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$462
CapEx
4%
$154
Vacancy
3%
$115
Maintenance
4%
$154
Other
11%
$423