Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.21% first-year return on $95,490 initial cash invested.
-6.21%
Cash On Cash
4.85%
Cap Rate
0.8
DSCR
$2,760
Rent
-$494
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,760 income − $3,254 expenses = $494 out of pocket
Investment Breakdown
|
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,490
Downpayment
20%
$73,800
Closing costs
1%
$3,690
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,760
Total Expenses
$3,254
Mortgage P&I
68%
$1,876
Property Taxes
11%
$311
Home Insurance
5%
$129
HOA
0%
$0
Property Management
12%
$331
CapEx
4%
$110
Vacancy
3%
$83
Maintenance
4%
$110
Other
11%
$304