Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.18% first-year return on $95,868 initial cash invested.
-3.18%
Cash On Cash
5.52%
Cap Rate
0.93
DSCR
$2,931
Rent
-$254
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$371k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,868
Downpayment
20%
$74,160
Closing costs
1%
$3,708
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,931
Total Expenses
$3,185
Mortgage P&I
63%
$1,844
Property Taxes
7%
$219
Home Insurance
4%
$126
HOA
0%
$0
Property Management
12%
$352
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$322