Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.05% first-year return on $93,621 initial cash invested.
-3.05%
Cash On Cash
5.7%
Cap Rate
0.93
DSCR
$2,949
Rent
-$238
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,949 income − $3,187 expenses = $238 out of pocket
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,621
Downpayment
20%
$72,020
Closing costs
1%
$3,601
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,949
Total Expenses
$3,187
Mortgage P&I
62%
$1,830
Property Taxes
7%
$194
Home Insurance
5%
$140
HOA
1%
$21
Property Management
12%
$354
CapEx
4%
$118
Vacancy
3%
$88
Maintenance
4%
$118
Other
11%
$324