Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.23% first-year return on $95,931 initial cash invested.
-3.23%
Cash On Cash
5.63%
Cap Rate
0.92
DSCR
$2,886
Rent
-$258
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$371k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,886
Total Expenses
$3,144
Mortgage P&I
65%
$1,885
Property Taxes
5%
$146
Home Insurance
5%
$133
HOA
0%
$0
Property Management
12%
$346
CapEx
4%
$115
Vacancy
3%
$87
Maintenance
4%
$115
Other
11%
$317