Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.54% first-year return on $95,826 initial cash invested.
-1.54%
Cash On Cash
6.06%
Cap Rate
1.01
DSCR
$3,314
Rent
-$123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,314 income − $3,437 expenses = $123 out of pocket
Investment Breakdown
|
Purchase Price
$371k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,314
Total Expenses
$3,437
Mortgage P&I
56%
$1,860
Property Taxes
10%
$318
Home Insurance
4%
$131
HOA
0%
$0
Property Management
12%
$398
CapEx
4%
$133
Vacancy
3%
$99
Maintenance
4%
$133
Other
11%
$365