Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.11% first-year return on $94,650 initial cash invested.
-5.11%
Cash On Cash
5.85%
Cap Rate
0.86
DSCR
$2,870
Rent
-$403
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,870 income − $3,273 expenses = $403 out of pocket
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,650
Downpayment
20%
$73,000
Closing costs
1%
$3,650
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,870
Total Expenses
$3,273
Mortgage P&I
72%
$2,067
Property Taxes
4%
$102
Home Insurance
4%
$128
HOA
0%
$0
Property Management
12%
$344
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$316