Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.1% first-year return on $95,280 initial cash invested.
-10.1%
Cash On Cash
3.72%
Cap Rate
0.62
DSCR
$2,210
Rent
-$802
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,210 income − $3,012 expenses = $802 out of pocket
Investment Breakdown
|
Purchase Price
$368k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,280
Downpayment
20%
$73,600
Closing costs
1%
$3,680
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,210
Total Expenses
$3,012
Mortgage P&I
84%
$1,856
Property Taxes
13%
$277
Home Insurance
6%
$129
HOA
0%
$0
Property Management
12%
$265
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$243