Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.05% first-year return on $95,616 initial cash invested.
-5.05%
Cash On Cash
4.94%
Cap Rate
0.84
DSCR
$3,024
Rent
-$402
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,616
Downpayment
20%
$73,920
Closing costs
1%
$3,696
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,024
Total Expenses
$3,426
Mortgage P&I
60%
$1,803
Property Taxes
15%
$454
Home Insurance
5%
$140
HOA
0%
$0
Property Management
12%
$363
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$333