Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.78% first-year return on $95,679 initial cash invested.
-4.78%
Cash On Cash
5.82%
Cap Rate
0.88
DSCR
$3,228
Rent
-$381
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,228 income − $3,609 expenses = $381 out of pocket
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,679
Downpayment
20%
$73,980
Closing costs
1%
$3,699
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,228
Total Expenses
$3,609
Mortgage P&I
63%
$2,046
Property Taxes
8%
$253
Home Insurance
4%
$130
HOA
3%
$83
Property Management
12%
$387
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$355