Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.1% first-year return on $95,595 initial cash invested.
-4.1%
Cash On Cash
5.41%
Cap Rate
0.88
DSCR
$2,739
Rent
-$327
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,739 income − $3,066 expenses = $327 out of pocket
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,595
Downpayment
20%
$73,900
Closing costs
1%
$3,695
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,739
Total Expenses
$3,066
Mortgage P&I
69%
$1,884
Property Taxes
4%
$115
Home Insurance
5%
$135
HOA
0%
$0
Property Management
12%
$329
CapEx
4%
$110
Vacancy
3%
$82
Maintenance
4%
$110
Other
11%
$301