Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.82% first-year return on $95,553 initial cash invested.
-3.82%
Cash On Cash
5.49%
Cap Rate
0.9
DSCR
$2,924
Rent
-$304
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,924 income − $3,228 expenses = $304 out of pocket
Investment Breakdown
|
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,553
Downpayment
20%
$73,860
Closing costs
1%
$3,693
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,924
Total Expenses
$3,228
Mortgage P&I
64%
$1,876
Property Taxes
8%
$224
Home Insurance
5%
$133
HOA
0%
$0
Property Management
12%
$351
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$322