Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.69% first-year return on $93,978 initial cash invested.
-3.69%
Cash On Cash
5.73%
Cap Rate
0.92
DSCR
$3,405
Rent
-$289
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,405 income − $3,694 expenses = $289 out of pocket
Investment Breakdown
|
Purchase Price
$362k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,978
Downpayment
20%
$72,360
Closing costs
1%
$3,618
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,405
Total Expenses
$3,694
Mortgage P&I
55%
$1,880
Property Taxes
16%
$530
Home Insurance
4%
$126
HOA
0%
$0
Property Management
12%
$409
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$375