Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.26% first-year return on $95,133 initial cash invested.
-4.26%
Cash On Cash
5.53%
Cap Rate
0.9
DSCR
$3,729
Rent
-$338
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,729 income − $4,067 expenses = $338 out of pocket
Investment Breakdown
|
Purchase Price
$367k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,133
Downpayment
20%
$73,460
Closing costs
1%
$3,673
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,729
Total Expenses
$4,067
Mortgage P&I
50%
$1,881
Property Taxes
10%
$383
Home Insurance
3%
$126
HOA
11%
$410
Property Management
12%
$447
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$410