Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.1% first-year return on $95,973 initial cash invested.
-3.1%
Cash On Cash
5.68%
Cap Rate
0.94
DSCR
$3,442
Rent
-$248
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,442 income − $3,690 expenses = $248 out of pocket
Investment Breakdown
|
Purchase Price
$371k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,973
Downpayment
20%
$74,260
Closing costs
1%
$3,713
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,442
Total Expenses
$3,690
Mortgage P&I
54%
$1,867
Property Taxes
14%
$471
Home Insurance
4%
$131
HOA
1%
$50
Property Management
12%
$413
CapEx
4%
$138
Vacancy
3%
$103
Maintenance
4%
$138
Other
11%
$379