Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.32% first-year return on $95,490 initial cash invested.
-1.32%
Cash On Cash
6.14%
Cap Rate
1.02
DSCR
$3,458
Rent
-$105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,458 income − $3,563 expenses = $105 out of pocket
Investment Breakdown
|
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,490
Downpayment
20%
$73,800
Closing costs
1%
$3,690
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,458
Total Expenses
$3,563
Mortgage P&I
54%
$1,854
Property Taxes
12%
$405
Home Insurance
4%
$129
HOA
0%
$0
Property Management
12%
$415
CapEx
4%
$138
Vacancy
3%
$104
Maintenance
4%
$138
Other
11%
$380