Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.42% first-year return on $93,516 initial cash invested.
-5.42%
Cash On Cash
5.08%
Cap Rate
0.83
DSCR
$2,558
Rent
-$422
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,558 income − $2,980 expenses = $422 out of pocket
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,516
Downpayment
20%
$71,920
Closing costs
1%
$3,596
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,558
Total Expenses
$2,980
Mortgage P&I
72%
$1,842
Property Taxes
5%
$138
Home Insurance
5%
$131
HOA
0%
$0
Property Management
12%
$307
CapEx
4%
$102
Vacancy
3%
$77
Maintenance
4%
$102
Other
11%
$281