Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.94% first-year return on $95,700 initial cash invested.
-13.94%
Cash On Cash
2.63%
Cap Rate
0.44
DSCR
$2,175
Rent
-$1,112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,700
Downpayment
20%
$74,000
Closing costs
1%
$3,700
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,175
Total Expenses
$3,287
Mortgage P&I
84%
$1,837
Property Taxes
25%
$535
Home Insurance
6%
$130
HOA
2%
$46
Property Management
12%
$261
CapEx
4%
$87
Vacancy
3%
$65
Maintenance
4%
$87
Other
11%
$239