Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1% first-year return on $94,629 initial cash invested.
-1%
Cash On Cash
6.33%
Cap Rate
1.04
DSCR
$3,718
Rent
-$79
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,718 income − $3,797 expenses = $79 out of pocket
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,718
Total Expenses
$3,797
Mortgage P&I
50%
$1,856
Property Taxes
14%
$523
Home Insurance
3%
$128
HOA
1%
$25
Property Management
12%
$446
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$409