Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.42% first-year return on $95,280 initial cash invested.
-1.42%
Cash On Cash
6.38%
Cap Rate
1.01
DSCR
$3,362
Rent
-$113
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,362 income − $3,475 expenses = $113 out of pocket
Investment Breakdown
|
Purchase Price
$368k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,280
Downpayment
20%
$73,600
Closing costs
1%
$3,680
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,362
Total Expenses
$3,475
Mortgage P&I
58%
$1,934
Property Taxes
7%
$245
Home Insurance
4%
$129
HOA
1%
$25
Property Management
12%
$403
CapEx
4%
$134
Vacancy
3%
$101
Maintenance
4%
$134
Other
11%
$370