Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.74% first-year return on $95,889 initial cash invested.
-5.74%
Cash On Cash
5.01%
Cap Rate
0.81
DSCR
$2,481
Rent
-$459
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,481 income − $2,940 expenses = $459 out of pocket
Investment Breakdown
|
Purchase Price
$371k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,889
Downpayment
20%
$74,180
Closing costs
1%
$3,709
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,481
Total Expenses
$2,940
Mortgage P&I
77%
$1,910
Property Taxes
2%
$52
Home Insurance
5%
$135
HOA
0%
$0
Property Management
12%
$298
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$273