Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.72% first-year return on $95,805 initial cash invested.
-1.72%
Cash On Cash
6.35%
Cap Rate
1
DSCR
$3,328
Rent
-$137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,328 income − $3,465 expenses = $137 out of pocket
Investment Breakdown
|
Purchase Price
$371k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,805
Downpayment
20%
$74,100
Closing costs
1%
$3,705
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,328
Total Expenses
$3,465
Mortgage P&I
59%
$1,966
Property Taxes
7%
$237
Home Insurance
4%
$131
HOA
0%
$0
Property Management
12%
$399
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$366