Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.47% first-year return on $94,734 initial cash invested.
-4.47%
Cash On Cash
5.76%
Cap Rate
0.89
DSCR
$3,350
Rent
-$353
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,350 income − $3,703 expenses = $353 out of pocket
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,734
Downpayment
20%
$73,080
Closing costs
1%
$3,654
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,350
Total Expenses
$3,703
Mortgage P&I
59%
$1,973
Property Taxes
13%
$420
Home Insurance
4%
$130
HOA
1%
$42
Property Management
12%
$402
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$368