Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.14% first-year return on $94,755 initial cash invested.
-7.14%
Cash On Cash
4.71%
Cap Rate
0.77
DSCR
$3,279
Rent
-$564
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,279 income − $3,843 expenses = $564 out of pocket
Investment Breakdown
|
Purchase Price
$366k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,755
Downpayment
20%
$73,100
Closing costs
1%
$3,655
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,279
Total Expenses
$3,843
Mortgage P&I
57%
$1,867
Property Taxes
13%
$431
Home Insurance
4%
$131
HOA
9%
$300
Property Management
12%
$393
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$361