Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.43% first-year return on $94,314 initial cash invested.
-5.43%
Cash On Cash
5.28%
Cap Rate
0.83
DSCR
$2,632
Rent
-$427
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,632 income − $3,059 expenses = $427 out of pocket
Investment Breakdown
|
Purchase Price
$363k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,314
Downpayment
20%
$72,680
Closing costs
1%
$3,634
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,632
Total Expenses
$3,059
Mortgage P&I
73%
$1,922
Property Taxes
4%
$112
Home Insurance
5%
$130
HOA
0%
$0
Property Management
12%
$316
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$290