Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.03% first-year return on $95,511 initial cash invested.
-6.03%
Cash On Cash
4.84%
Cap Rate
0.8
DSCR
$2,878
Rent
-$480
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,878 income − $3,358 expenses = $480 out of pocket
Investment Breakdown
|
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,878
Total Expenses
$3,358
Mortgage P&I
64%
$1,853
Property Taxes
14%
$393
Home Insurance
5%
$134
HOA
0%
$0
Property Management
12%
$345
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$317