Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.23% first-year return on $95,721 initial cash invested.
-6.23%
Cash On Cash
4.74%
Cap Rate
0.79
DSCR
$2,740
Rent
-$497
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,740 income − $3,237 expenses = $497 out of pocket
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,721
Downpayment
20%
$74,020
Closing costs
1%
$3,701
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,740
Total Expenses
$3,237
Mortgage P&I
68%
$1,850
Property Taxes
11%
$310
Home Insurance
5%
$145
HOA
0%
$0
Property Management
12%
$329
CapEx
4%
$110
Vacancy
3%
$82
Maintenance
4%
$110
Other
11%
$301