Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.48% first-year return on $95,427 initial cash invested.
-1.48%
Cash On Cash
6%
Cap Rate
1
DSCR
$3,134
Rent
-$118
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,134 income − $3,252 expenses = $118 out of pocket
Investment Breakdown
|
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,427
Downpayment
20%
$73,740
Closing costs
1%
$3,687
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,134
Total Expenses
$3,252
Mortgage P&I
59%
$1,837
Property Taxes
7%
$220
Home Insurance
4%
$130
HOA
0%
$0
Property Management
12%
$376
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$345