Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.37% first-year return on $95,028 initial cash invested.
-4.37%
Cash On Cash
5.79%
Cap Rate
0.89
DSCR
$3,072
Rent
-$346
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,072 income − $3,418 expenses = $346 out of pocket
Investment Breakdown
|
Purchase Price
$367k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,028
Downpayment
20%
$73,360
Closing costs
1%
$3,668
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,072
Total Expenses
$3,418
Mortgage P&I
65%
$1,994
Property Taxes
8%
$248
Home Insurance
4%
$131
HOA
0%
$0
Property Management
12%
$369
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$338