Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.08% first-year return on $95,616 initial cash invested.
-19.08%
Cash On Cash
1.52%
Cap Rate
0.25
DSCR
$2,976
Rent
-$1,520
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,976 income − $4,496 expenses = $1,520 out of pocket
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,976
Total Expenses
$4,496
Mortgage P&I
63%
$1,870
Property Taxes
8%
$234
Home Insurance
4%
$131
HOA
42%
$1,250
Property Management
12%
$357
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$327