Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.66% first-year return on $95,679 initial cash invested.
-1.66%
Cash On Cash
6.05%
Cap Rate
1
DSCR
$3,092
Rent
-$132
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,092 income − $3,224 expenses = $132 out of pocket
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,679
Downpayment
20%
$73,980
Closing costs
1%
$3,699
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,092
Total Expenses
$3,224
Mortgage P&I
61%
$1,874
Property Taxes
5%
$168
Home Insurance
4%
$130
HOA
0%
$0
Property Management
12%
$371
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$340