Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.25% first-year return on $94,629 initial cash invested.
-3.25%
Cash On Cash
6.26%
Cap Rate
0.93
DSCR
$3,052
Rent
-$256
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,052 income − $3,308 expenses = $256 out of pocket
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,629
Downpayment
20%
$72,980
Closing costs
1%
$3,649
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,052
Total Expenses
$3,308
Mortgage P&I
67%
$2,039
Property Taxes
3%
$100
Home Insurance
4%
$131
HOA
0%
$0
Property Management
12%
$366
CapEx
4%
$122
Vacancy
3%
$92
Maintenance
4%
$122
Other
11%
$336