Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5% first-year return on $95,826 initial cash invested.
-5%
Cash On Cash
5.11%
Cap Rate
0.86
DSCR
$3,428
Rent
-$399
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,428 income − $3,827 expenses = $399 out of pocket
Investment Breakdown
|
Purchase Price
$371k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,826
Downpayment
20%
$74,120
Closing costs
1%
$3,706
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,428
Total Expenses
$3,827
Mortgage P&I
54%
$1,841
Property Taxes
19%
$654
Home Insurance
4%
$128
HOA
1%
$39
Property Management
12%
$411
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$377