Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.04% first-year return on $95,343 initial cash invested.
-1.04%
Cash On Cash
6.18%
Cap Rate
1.03
DSCR
$3,680
Rent
-$83
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,680 income − $3,763 expenses = $83 out of pocket
Investment Breakdown
|
Purchase Price
$368k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,343
Downpayment
20%
$73,660
Closing costs
1%
$3,683
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,680
Total Expenses
$3,763
Mortgage P&I
50%
$1,832
Property Taxes
15%
$538
Home Insurance
3%
$124
HOA
0%
$18
Property Management
12%
$442
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$405