Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.64% first-year return on $93,579 initial cash invested.
-1.64%
Cash On Cash
6%
Cap Rate
1
DSCR
$3,372
Rent
-$128
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,372 income − $3,500 expenses = $128 out of pocket
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,372
Total Expenses
$3,500
Mortgage P&I
53%
$1,793
Property Taxes
13%
$422
Home Insurance
4%
$138
HOA
0%
$0
Property Management
12%
$405
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$371