Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.56% first-year return on $95,847 initial cash invested.
-6.56%
Cash On Cash
5.35%
Cap Rate
0.8
DSCR
$2,643
Rent
-$524
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,643 income − $3,167 expenses = $524 out of pocket
Investment Breakdown
|
Purchase Price
$371k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,847
Downpayment
20%
$74,140
Closing costs
1%
$3,707
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,643
Total Expenses
$3,167
Mortgage P&I
78%
$2,071
Property Taxes
3%
$66
Home Insurance
5%
$131
HOA
0%
$0
Property Management
12%
$317
CapEx
4%
$106
Vacancy
3%
$79
Maintenance
4%
$106
Other
11%
$291