Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.04% first-year return on $95,679 initial cash invested.
-2.04%
Cash On Cash
6.04%
Cap Rate
0.99
DSCR
$3,386
Rent
-$163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,386 income − $3,549 expenses = $163 out of pocket
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,386
Total Expenses
$3,549
Mortgage P&I
56%
$1,890
Property Taxes
5%
$162
Home Insurance
4%
$130
HOA
6%
$217
Property Management
12%
$406
CapEx
4%
$135
Vacancy
3%
$102
Maintenance
4%
$135
Other
11%
$372