Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.85% first-year return on $95,679 initial cash invested.
-2.85%
Cash On Cash
6.3%
Cap Rate
0.96
DSCR
$3,747
Rent
-$227
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,747 income − $3,974 expenses = $227 out of pocket
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,679
Downpayment
20%
$73,980
Closing costs
1%
$3,699
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,747
Total Expenses
$3,974
Mortgage P&I
54%
$2,019
Property Taxes
15%
$548
Home Insurance
4%
$133
HOA
0%
$0
Property Management
12%
$450
CapEx
4%
$150
Vacancy
3%
$112
Maintenance
4%
$150
Other
11%
$412