Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.32% first-year return on $95,637 initial cash invested.
-1.32%
Cash On Cash
5.95%
Cap Rate
1.01
DSCR
$3,150
Rent
-$105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,150 income − $3,255 expenses = $105 out of pocket
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
6.2%
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
$3,150
Total Expenses
$3,255
Mortgage P&I
57%
$1,811
Property Taxes
7%
$236
Home Insurance
4%
$138
HOA
0%
$0
Property Management
12%
$378
CapEx
4%
$126
Vacancy
3%
$94
Maintenance
4%
$126
Other
11%
$346