Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.8% first-year return on $94,839 initial cash invested.
-1.8%
Cash On Cash
5.84%
Cap Rate
0.99
DSCR
$3,004
Rent
-$142
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,004 income − $3,146 expenses = $142 out of pocket
Investment Breakdown
|
Purchase Price
$366k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,839
Downpayment
20%
$73,180
Closing costs
1%
$3,659
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,004
Total Expenses
$3,146
Mortgage P&I
60%
$1,802
Property Taxes
6%
$193
Home Insurance
4%
$131
HOA
0%
$0
Property Management
12%
$360
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$330