Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.89% first-year return on $95,427 initial cash invested.
-3.89%
Cash On Cash
5.57%
Cap Rate
0.91
DSCR
$3,332
Rent
-$309
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,332 income − $3,641 expenses = $309 out of pocket
Investment Breakdown
|
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,427
Downpayment
20%
$73,740
Closing costs
1%
$3,687
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,332
Total Expenses
$3,641
Mortgage P&I
57%
$1,887
Property Taxes
15%
$485
Home Insurance
4%
$136
HOA
0%
$0
Property Management
12%
$400
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$367