Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.91% first-year return on $95,280 initial cash invested.
-4.91%
Cash On Cash
5.21%
Cap Rate
0.85
DSCR
$2,758
Rent
-$390
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,758 income − $3,148 expenses = $390 out of pocket
Investment Breakdown
|
Purchase Price
$368k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,280
Downpayment
20%
$73,600
Closing costs
1%
$3,680
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,758
Total Expenses
$3,148
Mortgage P&I
68%
$1,878
Property Taxes
7%
$197
Home Insurance
5%
$136
HOA
0%
$0
Property Management
12%
$331
CapEx
4%
$110
Vacancy
3%
$83
Maintenance
4%
$110
Other
11%
$303