Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.85% first-year return on $93,621 initial cash invested.
-2.85%
Cash On Cash
5.66%
Cap Rate
0.94
DSCR
$2,876
Rent
-$222
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,876 income − $3,098 expenses = $222 out of pocket
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,876
Total Expenses
$3,098
Mortgage P&I
63%
$1,805
Property Taxes
6%
$186
Home Insurance
5%
$130
HOA
0%
$0
Property Management
12%
$345
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$316