Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.48% first-year return on $95,091 initial cash invested.
-4.48%
Cash On Cash
5.96%
Cap Rate
0.9
DSCR
$3,687
Rent
-$355
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,687 income − $4,042 expenses = $355 out of pocket
Investment Breakdown
|
Purchase Price
$367k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,091
Downpayment
20%
$73,420
Closing costs
1%
$3,671
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,687
Total Expenses
$4,042
Mortgage P&I
55%
$2,031
Property Taxes
16%
$577
Home Insurance
4%
$131
HOA
1%
$50
Property Management
12%
$442
CapEx
4%
$147
Vacancy
3%
$111
Maintenance
4%
$147
Other
11%
$406