Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.4% first-year return on $94,440 initial cash invested.
-4.4%
Cash On Cash
5.5%
Cap Rate
0.88
DSCR
$2,984
Rent
-$346
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,984 income − $3,330 expenses = $346 out of pocket
Investment Breakdown
|
Purchase Price
$364k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,440
Downpayment
20%
$72,800
Closing costs
1%
$3,640
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,984
Total Expenses
$3,330
Mortgage P&I
64%
$1,896
Property Taxes
10%
$298
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$358
CapEx
4%
$119
Vacancy
3%
$90
Maintenance
4%
$119
Other
11%
$328