Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.92% first-year return on $94,440 initial cash invested.
-9.92%
Cash On Cash
4.32%
Cap Rate
0.65
DSCR
$2,168
Rent
-$781
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,168 income − $2,949 expenses = $781 out of pocket
Investment Breakdown
|
Purchase Price
$364k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,440
Downpayment
20%
$72,800
Closing costs
1%
$3,640
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,168
Total Expenses
$2,949
Mortgage P&I
92%
$2,005
Property Taxes
4%
$76
Home Insurance
6%
$131
HOA
0%
$0
Property Management
12%
$260
CapEx
4%
$87
Vacancy
3%
$65
Maintenance
4%
$87
Other
11%
$238