Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.09% first-year return on $94,482 initial cash invested.
-5.09%
Cash On Cash
5.22%
Cap Rate
0.85
DSCR
$3,228
Rent
-$401
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,228 income − $3,629 expenses = $401 out of pocket
Investment Breakdown
|
Purchase Price
$364k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,482
Downpayment
20%
$72,840
Closing costs
1%
$3,642
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,228
Total Expenses
$3,629
Mortgage P&I
57%
$1,856
Property Taxes
14%
$456
Home Insurance
4%
$131
HOA
3%
$89
Property Management
12%
$387
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$355