Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.27% first-year return on $94,272 initial cash invested.
-9.27%
Cash On Cash
3.94%
Cap Rate
0.65
DSCR
$2,438
Rent
-$728
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,438 income − $3,166 expenses = $728 out of pocket
Investment Breakdown
|
Purchase Price
$363k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,272
Downpayment
20%
$72,640
Closing costs
1%
$3,632
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,438
Total Expenses
$3,166
Mortgage P&I
75%
$1,821
Property Taxes
16%
$380
Home Insurance
6%
$135
HOA
0%
$0
Property Management
12%
$293
CapEx
4%
$98
Vacancy
3%
$73
Maintenance
4%
$98
Other
11%
$268