Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.04% first-year return on $95,364 initial cash invested.
-4.04%
Cash On Cash
5.4%
Cap Rate
0.89
DSCR
$3,002
Rent
-$321
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$368k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,364
Downpayment
20%
$73,680
Closing costs
1%
$3,684
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,002
Total Expenses
$3,323
Mortgage P&I
62%
$1,860
Property Taxes
9%
$280
Home Insurance
4%
$130
HOA
1%
$33
Property Management
12%
$360
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$330