Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3% first-year return on $95,931 initial cash invested.
-3%
Cash On Cash
5.89%
Cap Rate
0.95
DSCR
$3,378
Rent
-$240
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,378 income − $3,618 expenses = $240 out of pocket
Investment Breakdown
|
Purchase Price
$371k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,931
Downpayment
20%
$74,220
Closing costs
1%
$3,711
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,378
Total Expenses
$3,618
Mortgage P&I
57%
$1,927
Property Taxes
11%
$378
Home Insurance
4%
$140
HOA
1%
$25
Property Management
12%
$405
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$372