Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.62% first-year return on $95,511 initial cash invested.
-8.62%
Cash On Cash
4.35%
Cap Rate
0.7
DSCR
$3,030
Rent
-$686
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,030 income − $3,716 expenses = $686 out of pocket
Investment Breakdown
|
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,511
Downpayment
20%
$73,820
Closing costs
1%
$3,691
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,030
Total Expenses
$3,716
Mortgage P&I
63%
$1,904
Property Taxes
21%
$646
Home Insurance
4%
$136
HOA
0%
$0
Property Management
12%
$364
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$333