Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.26% first-year return on $95,700 initial cash invested.
-3.26%
Cash On Cash
5.7%
Cap Rate
0.92
DSCR
$2,871
Rent
-$260
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,871 income − $3,131 expenses = $260 out of pocket
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,700
Downpayment
20%
$74,000
Closing costs
1%
$3,700
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,871
Total Expenses
$3,131
Mortgage P&I
66%
$1,902
Property Taxes
4%
$102
Home Insurance
5%
$130
HOA
1%
$20
Property Management
12%
$345
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$316