Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.65% first-year return on $93,936 initial cash invested.
-1.65%
Cash On Cash
6.45%
Cap Rate
1.02
DSCR
$3,968
Rent
-$129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,968 income − $4,097 expenses = $129 out of pocket
Investment Breakdown
|
Purchase Price
$362k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,936
Downpayment
20%
$72,320
Closing costs
1%
$3,616
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,968
Total Expenses
$4,097
Mortgage P&I
48%
$1,914
Property Taxes
8%
$312
Home Insurance
3%
$112
HOA
10%
$410
Property Management
12%
$476
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$436