Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.93% first-year return on $95,637 initial cash invested.
-0.93%
Cash On Cash
6.38%
Cap Rate
1.04
DSCR
$3,578
Rent
-$74
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,578 income − $3,652 expenses = $74 out of pocket
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,578
Total Expenses
$3,652
Mortgage P&I
53%
$1,896
Property Taxes
11%
$411
Home Insurance
4%
$129
HOA
0%
$0
Property Management
12%
$429
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$394