Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.84% first-year return on $95,490 initial cash invested.
-2.84%
Cash On Cash
5.64%
Cap Rate
0.94
DSCR
$3,034
Rent
-$226
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,034 income − $3,260 expenses = $226 out of pocket
Investment Breakdown
|
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,490
Downpayment
20%
$73,800
Closing costs
1%
$3,690
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,034
Total Expenses
$3,260
Mortgage P&I
61%
$1,838
Property Taxes
7%
$222
Home Insurance
4%
$129
HOA
1%
$40
Property Management
12%
$364
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$334