Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.7% first-year return on $95,007 initial cash invested.
-2.7%
Cash On Cash
5.69%
Cap Rate
0.95
DSCR
$3,219
Rent
-$214
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,219 income − $3,433 expenses = $214 out of pocket
Investment Breakdown
|
Purchase Price
$367k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,007
Downpayment
20%
$73,340
Closing costs
1%
$3,667
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,219
Total Expenses
$3,433
Mortgage P&I
57%
$1,823
Property Taxes
12%
$380
Home Insurance
4%
$135
HOA
0%
$0
Property Management
12%
$386
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$354