Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.86% first-year return on $95,385 initial cash invested.
-3.86%
Cash On Cash
5.37%
Cap Rate
0.89
DSCR
$2,745
Rent
-$307
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,745 income − $3,052 expenses = $307 out of pocket
Investment Breakdown
|
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,385
Downpayment
20%
$73,700
Closing costs
1%
$3,685
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,745
Total Expenses
$3,052
Mortgage P&I
67%
$1,845
Property Taxes
5%
$143
Home Insurance
5%
$131
HOA
0%
$0
Property Management
12%
$329
CapEx
4%
$110
Vacancy
3%
$82
Maintenance
4%
$110
Other
11%
$302