Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.3% first-year return on $95,049 initial cash invested.
-2.3%
Cash On Cash
5.86%
Cap Rate
0.97
DSCR
$3,368
Rent
-$182
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,368 income − $3,550 expenses = $182 out of pocket
Investment Breakdown
|
Purchase Price
$367k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,049
Downpayment
20%
$73,380
Closing costs
1%
$3,669
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,368
Total Expenses
$3,550
Mortgage P&I
55%
$1,840
Property Taxes
11%
$369
Home Insurance
4%
$129
HOA
2%
$67
Property Management
12%
$404
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$370