Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.6% first-year return on $94,713 initial cash invested.
-1.6%
Cash On Cash
5.86%
Cap Rate
0.99
DSCR
$2,850
Rent
-$126
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,850 income − $2,976 expenses = $126 out of pocket
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,713
Downpayment
20%
$73,060
Closing costs
1%
$3,653
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,850
Total Expenses
$2,976
Mortgage P&I
63%
$1,797
Property Taxes
3%
$83
Home Insurance
4%
$126
HOA
0%
$0
Property Management
12%
$342
CapEx
4%
$114
Vacancy
3%
$86
Maintenance
4%
$114
Other
11%
$314