Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.19% first-year return on $95,175 initial cash invested.
-1.19%
Cash On Cash
6.37%
Cap Rate
1.04
DSCR
$4,150
Rent
-$94
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,150 income − $4,244 expenses = $94 out of pocket
Investment Breakdown
|
Purchase Price
$368k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,175
Downpayment
20%
$73,500
Closing costs
1%
$3,675
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,150
Total Expenses
$4,244
Mortgage P&I
45%
$1,879
Property Taxes
20%
$822
Home Insurance
3%
$133
HOA
0%
$0
Property Management
12%
$498
CapEx
4%
$166
Vacancy
3%
$124
Maintenance
4%
$166
Other
11%
$456