Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.87% first-year return on $95,301 initial cash invested.
-4.87%
Cash On Cash
5.23%
Cap Rate
0.85
DSCR
$2,644
Rent
-$387
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,644 income − $3,031 expenses = $387 out of pocket
Investment Breakdown
|
Purchase Price
$368k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,301
Downpayment
20%
$73,620
Closing costs
1%
$3,681
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,644
Total Expenses
$3,031
Mortgage P&I
71%
$1,885
Property Taxes
3%
$90
Home Insurance
6%
$157
HOA
0%
$0
Property Management
12%
$317
CapEx
4%
$106
Vacancy
3%
$79
Maintenance
4%
$106
Other
11%
$291