Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.02% first-year return on $95,091 initial cash invested.
-1.02%
Cash On Cash
6.43%
Cap Rate
1.04
DSCR
$3,795
Rent
-$81
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,795 income − $3,876 expenses = $81 out of pocket
Investment Breakdown
|
Purchase Price
$367k
Downpayment
20.0%
Interest Rate
6.7%
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
$3,795
Total Expenses
$3,876
Mortgage P&I
50%
$1,896
Property Taxes
15%
$560
Home Insurance
3%
$130
HOA
0%
$0
Property Management
12%
$455
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$417