Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.04% first-year return on $95,637 initial cash invested.
-5.04%
Cash On Cash
5.26%
Cap Rate
0.86
DSCR
$3,231
Rent
-$402
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,231 income − $3,633 expenses = $402 out of pocket
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,637
Downpayment
20%
$73,940
Closing costs
1%
$3,697
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,231
Total Expenses
$3,633
Mortgage P&I
59%
$1,894
Property Taxes
16%
$510
Home Insurance
4%
$131
HOA
0%
$0
Property Management
12%
$388
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$355