Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.63% first-year return on $95,700 initial cash invested.
-2.63%
Cash On Cash
5.8%
Cap Rate
0.97
DSCR
$3,922
Rent
-$210
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,922 income − $4,132 expenses = $210 out of pocket
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,700
Downpayment
20%
$74,000
Closing costs
1%
$3,700
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,922
Total Expenses
$4,132
Mortgage P&I
47%
$1,841
Property Taxes
20%
$784
Home Insurance
3%
$130
HOA
1%
$43
Property Management
12%
$471
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$431