Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.36% first-year return on $94,692 initial cash invested.
-3.36%
Cash On Cash
5.45%
Cap Rate
0.92
DSCR
$3,102
Rent
-$265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,102 income − $3,367 expenses = $265 out of pocket
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,692
Downpayment
20%
$73,040
Closing costs
1%
$3,652
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,102
Total Expenses
$3,367
Mortgage P&I
58%
$1,801
Property Taxes
12%
$363
Home Insurance
4%
$131
HOA
1%
$18
Property Management
12%
$372
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$341