Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.37% first-year return on $95,698 initial cash invested.
-10.37%
Cash On Cash
4.06%
Cap Rate
0.64
DSCR
$2,718
Rent
-$827
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,718 income − $3,545 expenses = $827 out of pocket
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,698
Downpayment
20%
$73,998
Closing costs
1%
$3,700
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,718
Total Expenses
$3,545
Mortgage P&I
73%
$1,971
Property Taxes
17%
$469
Home Insurance
5%
$130
HOA
2%
$50
Property Management
12%
$326
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$299