Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.93% first-year return on $94,881 initial cash invested.
-5.93%
Cash On Cash
5.39%
Cap Rate
0.82
DSCR
$2,888
Rent
-$469
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,888 income − $3,357 expenses = $469 out of pocket
Investment Breakdown
|
Purchase Price
$366k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,881
Downpayment
20%
$73,220
Closing costs
1%
$3,661
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,888
Total Expenses
$3,357
Mortgage P&I
69%
$1,998
Property Taxes
9%
$246
Home Insurance
4%
$129
HOA
0%
$0
Property Management
12%
$347
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$318