Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.67% first-year return on $95,910 initial cash invested.
-5.67%
Cash On Cash
4.67%
Cap Rate
0.8
DSCR
$2,438
Rent
-$453
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$371k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,910
Downpayment
20%
$74,200
Closing costs
1%
$3,710
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,438
Total Expenses
$2,891
Mortgage P&I
74%
$1,800
Property Taxes
5%
$131
Home Insurance
5%
$130
HOA
0%
$0
Property Management
12%
$293
CapEx
4%
$98
Vacancy
3%
$73
Maintenance
4%
$98
Other
11%
$268