Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.82% first-year return on $95,112 initial cash invested.
-5.82%
Cash On Cash
4.77%
Cap Rate
0.8
DSCR
$2,667
Rent
-$461
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,667 income − $3,128 expenses = $461 out of pocket
Investment Breakdown
|
Purchase Price
$367k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,112
Downpayment
20%
$73,440
Closing costs
1%
$3,672
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,667
Total Expenses
$3,128
Mortgage P&I
68%
$1,815
Property Taxes
10%
$273
Home Insurance
5%
$133
HOA
0%
$0
Property Management
12%
$320
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$293