Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.67% first-year return on $93,600 initial cash invested.
-4.67%
Cash On Cash
5.28%
Cap Rate
0.87
DSCR
$3,060
Rent
-$364
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,060 income − $3,424 expenses = $364 out of pocket
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,600
Downpayment
20%
$72,000
Closing costs
1%
$3,600
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,060
Total Expenses
$3,424
Mortgage P&I
60%
$1,827
Property Taxes
9%
$282
Home Insurance
4%
$126
HOA
5%
$149
Property Management
12%
$367
CapEx
4%
$122
Vacancy
3%
$92
Maintenance
4%
$122
Other
11%
$337