Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.92% first-year return on $95,238 initial cash invested.
-2.92%
Cash On Cash
5.71%
Cap Rate
0.94
DSCR
$3,014
Rent
-$232
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,014 income − $3,246 expenses = $232 out of pocket
Investment Breakdown
|
Purchase Price
$368k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,238
Downpayment
20%
$73,560
Closing costs
1%
$3,678
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,014
Total Expenses
$3,246
Mortgage P&I
62%
$1,862
Property Taxes
4%
$133
Home Insurance
7%
$222
HOA
0%
$3
Property Management
12%
$362
CapEx
4%
$121
Vacancy
3%
$90
Maintenance
4%
$121
Other
11%
$332