Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.29% first-year return on $95,385 initial cash invested.
-0.29%
Cash On Cash
6.72%
Cap Rate
1.06
DSCR
$3,676
Rent
-$23
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,676 income − $3,699 expenses = $23 out of pocket
Investment Breakdown
|
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,385
Downpayment
20%
$73,700
Closing costs
1%
$3,685
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,676
Total Expenses
$3,699
Mortgage P&I
53%
$1,939
Property Taxes
10%
$357
Home Insurance
4%
$129
HOA
1%
$25
Property Management
12%
$441
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$404