Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.87% first-year return on $94,713 initial cash invested.
-6.87%
Cash On Cash
4.63%
Cap Rate
0.77
DSCR
$2,961
Rent
-$542
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,961 income − $3,503 expenses = $542 out of pocket
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,961
Total Expenses
$3,503
Mortgage P&I
62%
$1,833
Property Taxes
13%
$383
Home Insurance
4%
$131
HOA
5%
$150
Property Management
12%
$355
CapEx
4%
$118
Vacancy
3%
$89
Maintenance
4%
$118
Other
11%
$326