Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.83% first-year return on $95,699 initial cash invested.
-2.83%
Cash On Cash
5.79%
Cap Rate
0.94
DSCR
$2,984
Rent
-$226
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,984 income − $3,210 expenses = $226 out of pocket
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,699
Downpayment
20%
$73,999
Closing costs
1%
$3,700
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,984
Total Expenses
$3,210
Mortgage P&I
63%
$1,893
Property Taxes
4%
$129
Home Insurance
4%
$130
HOA
1%
$44
Property Management
12%
$358
CapEx
4%
$119
Vacancy
3%
$90
Maintenance
4%
$119
Other
11%
$328