Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.37% first-year return on $95,196 initial cash invested.
-10.37%
Cash On Cash
4.31%
Cap Rate
0.65
DSCR
$2,694
Rent
-$823
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,694 income − $3,517 expenses = $823 out of pocket
Investment Breakdown
|
Purchase Price
$368k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,196
Downpayment
20%
$73,520
Closing costs
1%
$3,676
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,694
Total Expenses
$3,517
Mortgage P&I
76%
$2,035
Property Taxes
16%
$435
Home Insurance
5%
$131
HOA
0%
$0
Property Management
12%
$323
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$296