Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.51% first-year return on $95,007 initial cash invested.
-4.51%
Cash On Cash
5.42%
Cap Rate
0.89
DSCR
$3,970
Rent
-$357
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,970 income − $4,327 expenses = $357 out of pocket
Investment Breakdown
|
Purchase Price
$367k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,970
Total Expenses
$4,327
Mortgage P&I
47%
$1,854
Property Taxes
25%
$993
Home Insurance
3%
$130
HOA
0%
$0
Property Management
12%
$476
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$437